End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
12.99 TTD | -0.08% | -7.15% | +39.68% |
Valuation
Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 457.2 | 512.3 | 442.6 | 429.4 | 381.2 | 622.8 |
Enterprise Value (EV) 1 | 486.8 | 525 | 764.4 | 745 | 635.1 | 850.4 |
P/E ratio | 17.3 x | 14.6 x | -24.9 x | -15.2 x | 11 x | 11.4 x |
Yield | 4.35% | 1.43% | 0.83% | - | 5.12% | 4.41% |
Capitalization / Revenue | 0.44 x | 0.46 x | 0.49 x | 0.6 x | 0.34 x | 0.47 x |
EV / Revenue | 0.47 x | 0.47 x | 0.85 x | 1.05 x | 0.57 x | 0.64 x |
EV / EBITDA | 5.4 x | 4.95 x | 10.9 x | 26.2 x | 5.78 x | 6.16 x |
EV / FCF | 30.7 x | 13.2 x | 26.7 x | 21 x | 5.05 x | 9.61 x |
FCF Yield | 3.26% | 7.59% | 3.74% | 4.75% | 19.8% | 10.4% |
Price to Book | 1.55 x | 1.67 x | 1.53 x | 1.67 x | 1.33 x | 1.88 x |
Nbr of stocks (in thousands) | 62,202 | 60,984 | 61,047 | 60,997 | 60,997 | 60,997 |
Reference price 2 | 7.350 | 8.400 | 7.250 | 7.040 | 6.250 | 10.21 |
Announcement Date | 3/1/19 | 3/2/20 | 3/1/21 | 3/1/22 | 3/1/23 | 4/2/24 |
Income Statement Evolution (Annual data)
Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 1,042 | 1,113 | 896.9 | 712.1 | 1,105 | 1,329 |
EBITDA 1 | 90.2 | 106.1 | 70.11 | 28.39 | 109.9 | 138 |
EBIT 1 | 43.2 | 59.27 | 23.7 | -12.57 | 72.91 | 101.4 |
Operating Margin | 4.14% | 5.33% | 2.64% | -1.77% | 6.6% | 7.63% |
Earnings before Tax (EBT) 1 | 38.7 | 54.36 | -15.75 | -31.7 | 53.69 | 83.57 |
Net income 1 | 26.37 | 35.82 | -17.75 | -28.3 | 35.47 | 56.01 |
Net margin | 2.53% | 3.22% | -1.98% | -3.97% | 3.21% | 4.21% |
EPS 2 | 0.4250 | 0.5770 | -0.2910 | -0.4640 | 0.5680 | 0.8960 |
Free Cash Flow 1 | 15.86 | 39.87 | 28.61 | 35.42 | 125.8 | 88.46 |
FCF margin | 1.52% | 3.58% | 3.19% | 4.97% | 11.38% | 6.65% |
FCF Conversion (EBITDA) | 17.59% | 37.59% | 40.81% | 124.74% | 114.43% | 64.11% |
FCF Conversion (Net income) | 60.16% | 111.32% | - | - | 354.59% | 157.92% |
Dividend per Share 2 | 0.3200 | 0.1200 | 0.0600 | - | 0.3200 | 0.4500 |
Announcement Date | 3/1/19 | 3/2/20 | 3/1/21 | 3/1/22 | 3/1/23 | 4/2/24 |
Balance Sheet Analysis
Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 29.6 | 12.7 | 322 | 316 | 254 | 228 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.3284 x | 0.1201 x | 4.59 x | 11.11 x | 2.309 x | 1.65 x |
Free Cash Flow 1 | 15.9 | 39.9 | 28.6 | 35.4 | 126 | 88.5 |
ROE (net income / shareholders' equity) | 9.36% | 12% | -5.94% | -10.3% | 13% | 18% |
ROA (Net income/ Total Assets) | 5.38% | 7.12% | 2.22% | -1.02% | 5.77% | 7.31% |
Assets 1 | 489.8 | 502.9 | -798.7 | 2,785 | 614.7 | 765.8 |
Book Value Per Share 2 | 4.740 | 5.040 | 4.750 | 4.220 | 4.710 | 5.430 |
Cash Flow per Share 2 | 0.8300 | 1.050 | 0.9800 | 0.9000 | 1.560 | 1.860 |
Capex 1 | 41.6 | 64.7 | 48.6 | 21.8 | 17.7 | 54.9 |
Capex / Sales | 3.99% | 5.82% | 5.42% | 3.06% | 1.6% | 4.13% |
Announcement Date | 3/1/19 | 3/2/20 | 3/1/21 | 3/1/22 | 3/1/23 | 4/2/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+39.68% | 117M | |
-7.90% | 197B | |
+8.50% | 39.89B | |
-5.41% | 23.95B | |
-5.52% | 23.36B | |
+21.07% | 17.38B | |
-6.55% | 15.49B | |
+49.10% | 11.24B | |
+4.47% | 7.5B | |
+12.44% | 5.8B |
- Stock Market
- Equities
- PHL Stock
- Financials Prestige Holdings Limited