Financials Companhia Tecidos Santanense Ltda. Sao Paulo

Equities

CTSA3

BRCTSAACNOR3

Apparel & Accessories

Market Closed - Sao Paulo 03:51:53 2024-04-26 pm EDT 5-day change 1st Jan Change
2.59 BRL -50.38% Intraday chart for Companhia Tecidos Santanense Ltda. -3.00% -50.38%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 142.7 186.7 252.3 245.7 173.4 55.24
Enterprise Value (EV) 1 325.5 468.8 472.8 514.7 357 209.8
P/E ratio 6.7 x 3.75 x 26 x -60.5 x 5.67 x 7.38 x
Yield 3.89% 37.6% - - 4.33% -
Capitalization / Revenue 0.34 x 0.43 x 0.55 x 0.52 x 0.29 x 0.13 x
EV / Revenue 0.78 x 1.07 x 1.02 x 1.09 x 0.59 x 0.51 x
EV / EBITDA 7.11 x 3.58 x 10.1 x 22 x 10.5 x -18.5 x
EV / FCF 14.4 x -61.1 x 10.4 x -75.1 x 5.33 x 5.31 x
FCF Yield 6.95% -1.64% 9.61% -1.33% 18.7% 18.8%
Price to Book 0.19 x 0.36 x 0.36 x 0.8 x 0.5 x 0.15 x
Nbr of stocks (in thousands) 10,401 10,401 10,401 27,826 27,825 27,825
Reference price 2 4.802 9.675 9.915 8.160 5.520 1.640
Announcement Date 3/28/18 4/6/19 3/31/20 3/31/21 3/29/22 4/28/23
1BRL in Million2BRL
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 418.5 437.4 461.5 473.3 600.8 409.9
EBITDA 1 45.78 131.1 46.86 23.38 33.89 -11.33
EBIT 1 34.33 119.7 35.52 11.94 22.79 -21.42
Operating Margin 8.2% 27.37% 7.7% 2.52% 3.79% -5.22%
Earnings before Tax (EBT) 1 21.21 102.4 9.386 -9.716 21.34 -10.06
Net income 1 19.94 71.79 10.6 -3.755 27.11 6.185
Net margin 4.77% 16.41% 2.3% -0.79% 4.51% 1.51%
EPS 2 0.7168 2.580 0.3811 -0.1350 0.9742 0.2223
Free Cash Flow 1 22.62 -7.67 45.43 -6.855 66.92 39.52
FCF margin 5.4% -1.75% 9.84% -1.45% 11.14% 9.64%
FCF Conversion (EBITDA) 49.42% - 96.96% - 197.48% -
FCF Conversion (Net income) 113.42% - 428.41% - 246.87% 638.92%
Dividend per Share 2 0.1867 3.639 - - 0.2388 -
Announcement Date 3/28/18 4/6/19 3/31/20 3/31/21 3/29/22 4/28/23
1BRL in Million2BRL
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 183 282 221 269 184 155
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.993 x 2.152 x 4.707 x 11.51 x 5.418 x -13.64 x
Free Cash Flow 1 22.6 -7.67 45.4 -6.85 66.9 39.5
ROE (net income / shareholders' equity) 7.82% 26.6% 3.75% -1.31% 9.22% 2.01%
ROA (Net income/ Total Assets) 4.52% 13.1% 3.62% 1.2% 2.16% -2.06%
Assets 1 441.5 548.4 293.1 -313.9 1,257 -299.6
Book Value Per Share 2 25.30 26.70 27.70 10.20 11.00 11.20
Cash Flow per Share 2 1.420 0.4400 1.100 0.4600 1.200 0.9700
Capex 1 5.67 7.6 4.43 19.4 0.83 3.62
Capex / Sales 1.36% 1.74% 0.96% 4.11% 0.14% 0.88%
Announcement Date 3/28/18 4/6/19 3/31/20 3/31/21 3/29/22 4/28/23
1BRL in Million2BRL
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CTSA4 Stock
  4. CTSA3 Stock
  5. Financials Companhia Tecidos Santanense Ltda.