Financials Energoprojekt Holding a.d.

Equities

ENHL

RSHOLDE58279

Construction & Engineering

End-of-day quote Belgrade S.E. 06:00:00 2024-06-03 pm EDT 5-day change 1st Jan Change
367 RSD +0.55% Intraday chart for Energoprojekt Holding a.d. +0.55% +4.86%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 7,237 7,259 4,333 3,380 3,532 3,792
Enterprise Value (EV) 1 12,412 10,069 5,238 4,044 2,470 2,335
P/E ratio 15.4 x 12.4 x 3.92 x 6.16 x -108 x -96.7 x
Yield - - - - - -
Capitalization / Revenue 0.32 x 0.28 x 0.17 x 0.16 x 0.25 x 0.35 x
EV / Revenue 0.54 x 0.38 x 0.2 x 0.2 x 0.17 x 0.22 x
EV / EBITDA 15.1 x 7.72 x 2.76 x 2.74 x 8.6 x 5.67 x
EV / FCF -15.7 x 6.24 x 7.01 x -3.62 x 2.1 x -3.19 x
FCF Yield -6.38% 16% 14.3% -27.7% 47.6% -31.3%
Price to Book 0.37 x 0.37 x 0.24 x 0.18 x 0.18 x 0.19 x
Nbr of stocks (in thousands) 10,834 10,834 10,834 10,834 10,834 10,834
Reference price 2 668.0 670.0 400.0 312.0 326.0 350.0
Announcement Date 4/30/19 5/14/20 4/29/21 5/4/22 5/4/23 5/9/24
1RSD in Million2RSD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22,825 26,287 26,006 20,538 14,319 10,736
EBITDA 1 821.5 1,305 1,895 1,474 287.2 412.2
EBIT 1 158.1 760.7 1,420 1,045 -242.7 -105.7
Operating Margin 0.69% 2.89% 5.46% 5.09% -1.7% -0.98%
Earnings before Tax (EBT) 1 1,071 785.1 1,390 1,232 266.4 106.1
Net income 1 471.4 585.4 1,105 548.9 -32.66 -39.22
Net margin 2.07% 2.23% 4.25% 2.67% -0.23% -0.37%
EPS 2 43.51 54.04 102.0 50.67 -3.015 -3.620
Free Cash Flow 1 -791.4 1,613 747.1 -1,118 1,175 -731.3
FCF margin -3.47% 6.14% 2.87% -5.44% 8.21% -6.81%
FCF Conversion (EBITDA) - 123.63% 39.44% - 409.1% -
FCF Conversion (Net income) - 275.56% 67.61% - - -
Dividend per Share - - - - - -
Announcement Date 4/30/19 5/14/20 4/29/21 5/4/22 5/4/23 5/9/24
1RSD in Million2RSD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,175 2,810 904 664 - -
Net Cash position 1 - - - - 1,062 1,457
Leverage (Debt/EBITDA) 6.3 x 2.153 x 0.4774 x 0.4503 x - -
Free Cash Flow 1 -791 1,613 747 -1,118 1,175 -731
ROE (net income / shareholders' equity) 4.06% 3.16% 5.74% 4.37% 0.29% 0.01%
ROA (Net income/ Total Assets) 0.24% 1.22% 2.47% 1.87% -0.42% -0.18%
Assets 1 193,360 47,902 44,752 29,368 7,709 21,409
Book Value Per Share 2 1,817 1,799 1,637 1,766 1,782 1,815
Cash Flow per Share 2 192.0 227.0 269.0 203.0 448.0 377.0
Capex 1 119 118 93.2 311 478 489
Capex / Sales 0.52% 0.45% 0.36% 1.51% 3.34% 4.55%
Announcement Date 4/30/19 5/14/20 4/29/21 5/4/22 5/4/23 5/9/24
1RSD in Million2RSD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ENHL Stock
  4. Financials Energoprojekt Holding a.d.