Stock CTC.N0000 CEYLON TOBACCO COMPANY PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ceylon Tobacco Company PLC

Equities

CTC.N0000

LK0042N00008

Tobacco

End-of-day quote Colombo S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,260 LKR -0.79% Intraday chart for Ceylon Tobacco Company PLC +1.18% +32.11%
Apr. 17 Ceylon Tobacco Company PLC Recommends Final Dividend for the Twelve Months Period Ended 31 December 2023, Payable on June 19, 2024 CI
Feb. 29 Ceylon Tobacco Company PLC Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 206,112 192,737 164,470 117,077 178,660 236,028 -
Enterprise Value (EV) 1 189,486 183,144 156,099 117,077 178,660 236,028 236,028
P/E ratio 11.9 x 12.4 x 10.2 x 5.72 x - 8.06 x 7.25 x
Yield 8.37% 6.25% 6.04% 17.5% 13.5% 12.4% 14.3%
Capitalization / Revenue 1.46 x 1.46 x 1.22 x 0.7 x 3.1 x 3.89 x 3.37 x
EV / Revenue 1.46 x 1.46 x 1.22 x 0.7 x 3.1 x 3.89 x 3.37 x
EV / EBITDA 7.53 x 7.26 x 5.98 x - 3.97 x 4.67 x 4.04 x
EV / FCF 14.3 x 21.4 x 22.9 x - 4.89 x 7.26 x 6.38 x
FCF Yield 6.99% 4.67% 4.36% - 20.5% 13.8% 15.7%
Price to Book 44.6 x 41.9 x 18.3 x 6.69 x 15.2 x 13.3 x 13.2 x
Nbr of stocks (in thousands) 187,324 187,324 187,324 187,324 187,324 187,324 -
Reference price 2 1,100 1,029 878.0 625.0 953.8 1,260 1,260
Announcement Date 2/26/20 2/16/21 2/18/22 3/1/23 2/29/24 - -
1LKR in Million2LKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 141,342 132,149 134,369 167,194 57,721 60,602 70,128
EBITDA 1 27,354 26,536 27,500 - 45,038 50,592 58,410
EBIT 1 27,058 26,196 27,166 33,196 44,552 47,769 55,672
Operating Margin 19.14% 19.82% 20.22% 19.85% 77.19% 78.82% 79.39%
Earnings before Tax (EBT) 1 28,691 25,433 26,647 - 46,140 48,835 54,278
Net income 1 17,259 15,578 16,147 20,474 - 29,301 32,567
Net margin 12.21% 11.79% 12.02% 12.25% - 48.35% 46.44%
EPS 2 92.13 83.16 86.20 109.3 - 156.4 173.9
Free Cash Flow 1 14,412 8,992 7,178 - 36,570 32,524 36,970
FCF margin 10.2% 6.8% 5.34% - 63.36% 53.67% 52.72%
FCF Conversion (EBITDA) 52.69% 33.89% 26.1% - 81.2% 64.29% 63.29%
FCF Conversion (Net income) 83.5% 57.72% 44.45% - - 111% 113.52%
Dividend per Share 2 92.13 64.35 53.00 109.3 128.8 156.4 180.4
Announcement Date 2/26/20 2/16/21 2/18/22 3/1/23 2/29/24 - -
1LKR in Million2LKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 4,186
Net margin -
EPS 2 22.35
Dividend per Share -
Announcement Date 5/12/22
1LKR in Million2LKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 16,626 9,593 8,371 - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 14,412 8,992 7,178 - 36,570 32,524 36,970
ROE (net income / shareholders' equity) 346% 338% 238% 155% 189% 174% 198%
ROA (Net income/ Total Assets) - - - - 65.5% 71.3% 78.8%
Assets 1 - - - - - 41,095 41,329
Book Value Per Share 2 24.70 24.60 48.00 93.40 62.80 94.40 95.30
Cash Flow per Share - - - - - - -
Capex 1 1,198 952 848 - 509 636 728
Capex / Sales 0.85% 0.72% 0.63% - 0.88% 1.05% 1.04%
Announcement Date 2/26/20 2/16/21 2/18/22 3/1/23 2/29/24 - -
1LKR in Million2LKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1,260 LKR
Average target price
1,271 LKR
Spread / Average Target
+0.89%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
CEYLON TOBACCO COMPANY PLC Stock Ceylon Tobacco Company PLC
+32.11% 798M
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.51B
ITC LIMITED Stock ITC Limited
-4.78% 65.87B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+14.60% 47.11B
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.29B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 5.99B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.36B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. CTC.N0000 Stock
  4. Financials Ceylon Tobacco Company PLC