Financials PT Tifico Fiber Indonesia Tbk

Equities

TFCO

ID1000054802

Textiles & Leather Goods

End-of-day quote INDONESIA S.E. 06:00:00 2024-03-31 pm EDT 5-day change 1st Jan Change
645 IDR -0.77% Intraday chart for PT Tifico Fiber Indonesia Tbk 0.00% -3.73%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 221.3 164.6 160 239.7 200.6 210
Enterprise Value (EV) 1 193.9 118.5 105.9 174 173.7 167.7
P/E ratio -450 x -31.3 x -187 x 17.9 x 58.8 x 63.8 x
Yield - - - - - -
Capitalization / Revenue 0.97 x 0.87 x 1.08 x 1.12 x 0.89 x 1.07 x
EV / Revenue 0.85 x 0.63 x 0.71 x 0.81 x 0.77 x 0.86 x
EV / EBITDA 13.1 x 13 x 8.31 x 6.74 x 16.6 x 31.7 x
EV / FCF -107 x 6.08 x 7.78 x 17 x -1,612 x 26.1 x
FCF Yield -0.94% 16.5% 12.9% 5.88% -0.06% 3.83%
Price to Book 0.75 x 0.57 x 0.55 x 0.79 x 0.65 x 0.68 x
Nbr of stocks (in thousands) 4,823,076 4,823,076 4,823,076 4,823,076 4,823,076 4,823,076
Reference price 2 0.0459 0.0341 0.0332 0.0497 0.0416 0.0436
Announcement Date 3/29/19 5/7/20 5/30/21 4/27/22 4/3/23 4/2/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 228.1 189 148.7 214.3 225.5 196.1
EBITDA 1 14.75 9.136 12.74 25.81 10.46 5.297
EBIT 1 -0.4113 -4.95 -0.4086 16.64 4.671 0.3
Operating Margin -0.18% -2.62% -0.27% 7.77% 2.07% 0.15%
Earnings before Tax (EBT) 1 0.3155 -3.664 0.572 17.69 3.436 3.494
Net income 1 -0.495 -5.258 -0.8575 13.42 3.416 3.297
Net margin -0.22% -2.78% -0.58% 6.27% 1.51% 1.68%
EPS 2 -0.000102 -0.001090 -0.000177 0.002783 0.000708 0.000683
Free Cash Flow 1 -1.816 19.5 13.61 10.22 -0.1077 6.42
FCF margin -0.8% 10.32% 9.15% 4.77% -0.05% 3.27%
FCF Conversion (EBITDA) - 213.44% 106.83% 39.59% - 121.19%
FCF Conversion (Net income) - - - 76.14% - 194.69%
Dividend per Share - - - - - -
Announcement Date 3/29/19 5/7/20 5/30/21 4/27/22 4/3/23 4/2/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 27.4 46.1 54.2 65.8 27 42.3
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.82 19.5 13.6 10.2 -0.11 6.42
ROE (net income / shareholders' equity) -0.17% -1.8% -0.3% 4.53% 1.12% 1.07%
ROA (Net income/ Total Assets) -0.08% -0.97% -0.08% 3.19% 0.87% 0.06%
Assets 1 628.9 540 1,060 421 391.2 5,888
Book Value Per Share 2 0.0600 0.0600 0.0600 0.0600 0.0600 0.0600
Cash Flow per Share 2 0 0.0100 0.0100 0.0100 0.0100 0.0100
Capex 1 7.14 4.61 0.95 0.42 1.37 3.55
Capex / Sales 3.13% 2.44% 0.64% 0.19% 0.61% 1.81%
Announcement Date 3/29/19 5/7/20 5/30/21 4/27/22 4/3/23 4/2/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TFCO Stock
  4. Financials PT Tifico Fiber Indonesia Tbk