Stock IMPL IMPOL SEVAL VALJAONICA ALUMINIJUMA A.D.
Add to a list
To use this feature you must be a member
Log inSign up

Financials IMPOL SEVAL Valjaonica Aluminijuma a.d.

Equities

IMPL

RSIMPLE20713

Aluminum

End-of-day quote Belgrade S.E.
Other stock markets
 06:00:00 2024-04-22 pm EDT 		5-day change 1st Jan Change
6,500 RSD +8.33% Intraday chart for IMPOL SEVAL Valjaonica Aluminijuma a.d. +8.33% +18.18%
2023 IMPOL SEVAL Valjaonica Aluminijuma a.d. Reports Earnings Results for the Full Year Ended December 31, 2022 CI
2022 IMPOL SEVAL Valjaonica Aluminijuma a.d. Reports Earnings Results for the Full Year Ended December 31, 2021 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 3,581 2,827 3,140 3,345 3,486 4,545
Enterprise Value (EV) 1 6,223 5,824 5,231 6,219 5,340 5,745
P/E ratio 6.75 x 4.51 x 9.09 x 953 x 4.18 x 2.3 x
Yield 1.08% 1.58% - 3.52% 16.9% -
Capitalization / Revenue 0.24 x 0.23 x 0.23 x 0.28 x 0.16 x 0.19 x
EV / Revenue 0.41 x 0.47 x 0.38 x 0.51 x 0.25 x 0.24 x
EV / EBITDA 5.76 x 4.98 x 5.87 x 15.1 x 3.12 x 1.68 x
EV / FCF -14.7 x -10.4 x 9.48 x -7.22 x 16.8 x 28.8 x
FCF Yield -6.82% -9.6% 10.5% -13.9% 5.95% 3.47%
Price to Book 0.65 x 0.44 x 0.46 x 0.5 x 0.45 x 0.45 x
Nbr of stocks (in thousands) 942 942 942 942 942 942
Reference price 2 3,800 3,000 3,332 3,550 3,699 4,823
Announcement Date 4/23/18 4/18/19 4/27/20 4/26/21 5/4/22 5/4/23
1RSD in Million2RSD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 15,121 12,524 13,759 12,119 21,198 24,397
EBITDA 1 1,080 1,170 891.5 410.5 1,711 3,419
EBIT 1 669.6 745.6 437 18.46 1,246 2,867
Operating Margin 4.43% 5.95% 3.18% 0.15% 5.88% 11.75%
Earnings before Tax (EBT) 1 771.9 897.3 496.8 8.451 1,187 2,824
Net income 1 530.5 626.4 345.2 3.509 833.5 1,977
Net margin 3.51% 5% 2.51% 0.03% 3.93% 8.11%
EPS 2 563.0 664.8 366.4 3.724 884.5 2,098
Free Cash Flow 1 -424.3 -559.1 551.8 -861.7 318 199.6
FCF margin -2.81% -4.46% 4.01% -7.11% 1.5% 0.82%
FCF Conversion (EBITDA) - - 61.89% - 18.59% 5.84%
FCF Conversion (Net income) - - 159.83% - 38.15% 10.09%
Dividend per Share 2 41.00 47.50 - 124.8 623.9 -
Announcement Date 4/23/18 4/18/19 4/27/20 4/26/21 5/4/22 5/4/23
1RSD in Million2RSD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,643 2,997 2,091 2,874 1,854 1,201
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.446 x 2.561 x 2.346 x 7 x 1.084 x 0.3512 x
Free Cash Flow 1 -424 -559 552 -862 318 200
ROE (net income / shareholders' equity) 14.8% 15% 7.47% 0.08% 16.4% 31.7%
ROA (Net income/ Total Assets) 4.12% 3.95% 2.11% 0.09% 5.16% 11.9%
Assets 1 12,885 15,877 16,363 4,090 16,139 16,662
Book Value Per Share 2 5,844 6,772 7,265 7,158 8,303 10,680
Cash Flow per Share 2 293.0 258.0 501.0 400.0 815.0 1,022
Capex 1 967 824 740 705 564 389
Capex / Sales 6.4% 6.58% 5.38% 5.81% 2.66% 1.59%
Announcement Date 4/23/18 4/18/19 4/27/20 4/26/21 5/4/22 5/4/23
1RSD in Million2RSD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Aluminum Rolling

1st Jan change Capi.
IMPOL SEVAL VALJAONICA ALUMINIJUMA A.D. Stock IMPOL SEVAL Valjaonica Aluminijuma a.d.
+18.18% 55.87M
SHANGHAI HUAFON ALUMINIUM CORPORATION Stock Shanghai Huafon Aluminium Corporation
+10.75% 2.74B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD. Stock Henan Mingtai Al.Industrial Co.,Ltd.
+8.29% 2.11B
UACJ CORPORATION Stock UACJ Corporation
+25.71% 1.47B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD Stock Jiangsu Dingsheng New Materials Joint-Stock Co.,Ltd
-16.84% 1.28B
SHANDONG HONTRON ALUMINUM INDUSTRY HOLDING COMPANY LIMITED Stock Shandong Hontron Aluminum Industry Holding Company Limited
+15.86% 826M
ANHUI XINBO ALUMINUM CO., LTD. Stock Anhui Xinbo Aluminum Co., Ltd.
-18.84% 687M
ZYF LOPSKING ALUMINUM CO., LTD. Stock ZYF Lopsking Aluminum Co., Ltd.
-6.74% 568M
JIANGSU ALCHA ALUMINIUM GROUP CO., LTD. Stock Jiangsu Alcha Aluminium Group Co., Ltd.
-18.85% 485M
NANTONG HAIXING ELECTRONICS CO., LTD. Stock Nantong Haixing Electronics Co., Ltd.
-17.83% 397M
Aluminum Rolling
  1. Stock Market
  2. Equities
  3. IMPL Stock
  4. Financials IMPOL SEVAL Valjaonica Aluminijuma a.d.