Financials Cyprus Trading Corporation Plc

Equities

CTC

CY0002600613

Department Stores

End-of-day quote CYPRUS S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.153 EUR -7.83% Intraday chart for Cyprus Trading Corporation Plc +1.32% +31.90%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 28.06 27.04 15.85 15.85 14.45 14.45
Enterprise Value (EV) 1 318.1 278.4 309.9 229.2 258 251.8
P/E ratio -4.79 x -0.28 x -1.29 x 1.19 x -29.5 x -4.64 x
Yield 9.27% - - - - -
Capitalization / Revenue 0.09 x 0.08 x 0.05 x 0.05 x 0.05 x 0.05 x
EV / Revenue 1.02 x 0.83 x 0.95 x 0.75 x 0.87 x 0.78 x
EV / EBITDA 17.7 x 22 x 39 x 28.2 x 16.5 x 14.6 x
EV / FCF -6.23 x 19.7 x 8.86 x 16.7 x -99 x 16.4 x
FCF Yield -16.1% 5.07% 11.3% 5.98% -1.01% 6.08%
Price to Book 0.29 x 0.96 x 0.62 x 0.47 x 0.48 x 0.5 x
Nbr of stocks (in thousands) 93,236 93,236 93,236 93,236 93,236 93,236
Reference price 2 0.3010 0.2900 0.1700 0.1700 0.1550 0.1550
Announcement Date 4/30/18 3/16/21 3/16/21 2/23/23 11/22/23 12/22/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 312 336.4 327.2 305.7 298.2 320.8
EBITDA 1 17.94 12.64 7.956 8.119 15.68 17.22
EBIT 1 13.36 8.363 3.132 3.452 11 12.21
Operating Margin 4.28% 2.49% 0.96% 1.13% 3.69% 3.81%
Earnings before Tax (EBT) 1 -4.758 -123 -17.12 20.64 2.452 0.5101
Net income 1 -5.86 -95.28 -12.27 13.29 -0.4894 -3.118
Net margin -1.88% -28.33% -3.75% 4.35% -0.16% -0.97%
EPS 2 -0.0628 -1.022 -0.1316 0.1426 -0.005248 -0.0334
Free Cash Flow 1 -51.06 14.12 35 13.71 -2.608 15.32
FCF margin -16.37% 4.2% 10.7% 4.49% -0.87% 4.77%
FCF Conversion (EBITDA) - 111.73% 439.84% 168.92% - 88.97%
FCF Conversion (Net income) - - - 103.16% - -
Dividend per Share 2 0.0279 - - - - -
Announcement Date 4/30/18 3/16/21 3/16/21 2/23/23 11/22/23 12/22/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 290 251 294 213 244 237
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 16.17 x 19.88 x 36.96 x 26.28 x 15.53 x 13.79 x
Free Cash Flow 1 -51.1 14.1 35 13.7 -2.61 15.3
ROE (net income / shareholders' equity) -3.42% -135% -46.7% 51.1% 5.8% -3.03%
ROA (Net income/ Total Assets) 1.64% 1.15% 0.48% 0.55% 1.84% 1.97%
Assets 1 -357.2 -8,320 -2,576 2,419 -26.58 -158.5
Book Value Per Share 2 1.050 0.3000 0.2800 0.3600 0.3200 0.3100
Cash Flow per Share 2 0.0500 0.0200 0.0200 0.0300 0.0400 0.0300
Capex 1 6.15 11.2 5.25 3.32 9.36 3.39
Capex / Sales 1.97% 3.32% 1.6% 1.09% 3.14% 1.06%
Announcement Date 4/30/18 3/16/21 3/16/21 2/23/23 11/22/23 12/22/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CTC Stock
  4. Financials Cyprus Trading Corporation Plc