FORTUNE SHOES LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.6 BDT | -2.66% |
|
-12.86% | -51.65% |
Valuation
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,067 | 3,166 | 4,408 | 2,344 | 6,919 | 15,165 |
| Enterprise Value (EV) 1 | 5,122 | 3,210 | 4,426 | 2,451 | 7,014 | 15,223 |
| P/E ratio | 25.8 x | 15.7 x | 20.7 x | 20 x | 28.1 x | 40.5 x |
| Yield | - | - | - | 3.14% | 2.24% | 1.07% |
| Capitalization / Revenue | 3.55 x | 2.3 x | 2.86 x | 1.97 x | 4.93 x | 8.89 x |
| EV / Revenue | 3.59 x | 2.33 x | 2.87 x | 2.06 x | 4.99 x | 8.93 x |
| EV / EBITDA | 17.4 x | 11.4 x | 14.3 x | 12.6 x | 21.2 x | 50 x |
| EV / FCF | -22.8 x | -63.5 x | -93.8 x | -21.8 x | -121 x | 501 x |
| FCF Yield | -4.38% | -1.57% | -1.07% | -4.59% | -0.83% | 0.2% |
| Price to Book | 3.43 x | 1.87 x | 2.37 x | 1.17 x | 3.14 x | 6.52 x |
| Nbr of stocks (in thousands) | 166,323 | 166,323 | 166,323 | 170,662 | 170,662 | 170,662 |
| Reference price 2 | 30.46 | 19.03 | 26.50 | 13.74 | 40.54 | 88.86 |
| Announcement Date | 11/7/17 | 8/29/18 | 11/11/20 | 11/11/20 | 10/11/22 | 1/9/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,428 | 1,378 | 1,541 | 1,191 | 1,404 | 1,705 |
| EBITDA 1 | 294.7 | 281.1 | 308.7 | 193.8 | 331 | 304.3 |
| EBIT 1 | 244 | 232.1 | 250 | 137.4 | 268.4 | 233.8 |
| Operating Margin | 17.08% | 16.84% | 16.23% | 11.54% | 19.11% | 13.71% |
| Earnings before Tax (EBT) 1 | 226.6 | 230.9 | 249.8 | 134 | 285.9 | 433 |
| Net income 1 | 186.7 | 202 | 218.6 | 117.2 | 246.5 | 374.1 |
| Net margin | 13.07% | 14.66% | 14.18% | 9.84% | 17.55% | 21.94% |
| EPS 2 | 1.183 | 1.215 | 1.281 | 0.6868 | 1.445 | 2.192 |
| Free Cash Flow 1 | -224.3 | -50.52 | -47.17 | -112.6 | -58.1 | 30.41 |
| FCF margin | -15.71% | -3.66% | -3.06% | -9.46% | -4.14% | 1.78% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 10% |
| FCF Conversion (Net income) | - | - | - | - | - | 8.13% |
| Dividend per Share | - | - | - | 0.4319 | 0.9070 | 0.9524 |
| Announcement Date | 11/7/17 | 8/29/18 | 11/11/20 | 11/11/20 | 10/11/22 | 1/9/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 55.1 | 44 | 17.9 | 107 | 94.2 | 58.7 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1871 x | 0.1565 x | 0.058 x | 0.5528 x | 0.2846 x | 0.193 x |
| Free Cash Flow 1 | -224 | -50.5 | -47.2 | -113 | -58.1 | 30.4 |
| ROE (net income / shareholders' equity) | 14.6% | 12.7% | 12.1% | 5.98% | 11.7% | 16.5% |
| ROA (Net income/ Total Assets) | 10.5% | 8.26% | 7.92% | 3.92% | 6.85% | 5.37% |
| Assets 1 | 1,781 | 2,447 | 2,759 | 2,991 | 3,601 | 6,971 |
| Book Value Per Share 2 | 8.890 | 10.20 | 11.20 | 11.80 | 12.90 | 13.60 |
| Cash Flow per Share 2 | 0.2100 | 0.0500 | 0.1900 | 0.1600 | 0.1900 | 0.1000 |
| Capex 1 | 245 | 71.8 | 138 | 127 | 123 | 1.38 |
| Capex / Sales | 17.14% | 5.21% | 8.99% | 10.63% | 8.73% | 0.08% |
| Announcement Date | 11/7/17 | 8/29/18 | 11/11/20 | 11/11/20 | 10/11/22 | 1/9/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -51.65% | 56.89M | |
| +24.69% | 21.39B | |
| +21.58% | 10.31B | |
| +4.92% | 10.21B | |
| -6.73% | 8.54B | |
| +34.25% | 7.61B | |
| -13.48% | 6.99B | |
| +16.67% | 3.26B | |
| +65.97% | 2.95B | |
| -8.00% | 2.48B |
- Stock Market
- Equities
- FORTUNE Stock
- Financials Fortune Shoes Ltd.
