Financials Societatea Energetica Electrica S.A.

Equities

EL

ROELECACNOR5

Electric Utilities

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
13.38 RON +1.67% Intraday chart for Societatea Energetica Electrica S.A. +1.36% +16.55%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,289 3,616 4,261 3,409 2,747 4,543 4,543 -
Enterprise Value (EV) 1 2,606 3,337 4,314 4,465 5,798 3,898 7,533 6,248
P/E ratio - 17.5 x 11 x - - 6.27 x 9.1 x 9.04 x
Yield 7.46% 6.85% 5.78% 4.48% - 0.9% 7.7% 7.92%
Capitalization / Revenue 0.59 x 0.58 x 0.64 x 0.46 x 0.2 x 0.29 x 0.41 x 0.39 x
EV / Revenue 0.59 x 0.58 x 0.64 x 0.46 x 0.2 x 0.29 x 0.41 x 0.39 x
EV / EBITDA 4.81 x 5.06 x 4.48 x -27.3 x 2.02 x 2.25 x 2.97 x 2.89 x
EV / FCF -27.5 x -31.8 x 6.37 x -4.75 x - -6.1 x 7.19 x 2.78 x
FCF Yield -3.64% -3.15% 15.7% -21% - -16.4% 13.9% 35.9%
Price to Book 0.58 x 0.65 x 0.74 x 0.69 x - 0.77 x 0.72 x 0.7 x
Nbr of stocks (in thousands) 339,049 339,553 339,553 339,553 339,553 339,530 339,530 -
Reference price 2 9.700 10.65 12.55 10.04 8.090 13.38 13.38 13.38
Announcement Date 2/28/19 2/28/20 2/26/21 2/25/22 3/7/23 2/29/24 - -
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 5,613 6,280 6,667 7,375 13,840 13,334 11,016 11,620
EBITDA 1 684.3 714.5 950.3 -124.7 1,363 1,733 1,530 1,574
EBIT 1 261 234.2 459.4 -605.5 828.9 1,011 737 731
Operating Margin 4.65% 3.73% 6.89% -8.21% 5.99% 7.58% 6.69% 6.29%
Earnings before Tax (EBT) 1 - 226 442.3 - 663.9 717.3 562 610
Net income 1 - 206.7 387.5 -552.9 559 620.5 474.5 516
Net margin - 3.29% 5.81% -7.5% 4.04% 4.65% 4.31% 4.44%
EPS 2 - 0.6100 1.140 - - 1.830 1.470 1.480
Free Cash Flow 1 -119.8 -113.8 668.6 -717.5 - -745 632.1 1,633
FCF margin -2.13% -1.81% 10.03% -9.73% - -5.55% 5.74% 14.05%
FCF Conversion (EBITDA) - - 70.36% - - - 41.33% 103.72%
FCF Conversion (Net income) - - 172.53% - - - 133.21% 316.47%
Dividend per Share 2 0.7237 0.7300 0.7248 0.4500 - 0.1200 1.030 1.060
Announcement Date 2/28/19 2/28/20 2/26/21 2/25/22 3/7/23 2/29/24 - -
1RON in Million2RON
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q2 2021 Q3 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 1,564 1,757 - 2,050 2,616 3,619 3,512 - 2,349 3,443
EBITDA 1 157.7 119.9 - 151.9 1,002 259.3 170 - 617 479.7
EBIT 1 37.3 0.622 - 27.78 879.2 96.68 -6.612 - 434 298.6
Operating Margin 2.38% 0.04% - 1.36% 33.61% 2.67% -0.19% - 18.48% 8.67%
Earnings before Tax (EBT) 1 29.71 -4.973 - -11.98 833.4 34.94 -71.05 - 358.4 221.7
Net income 1 18.19 -4.028 -157.8 -17.69 709.3 25.14 -66.61 172.4 313 202.1
Net margin 1.16% -0.23% - -0.86% 27.11% 0.69% -1.9% - 13.32% 5.87%
EPS - - -0.4600 - - - - 0.5000 - -
Dividend per Share - - - - - - - - - -
Announcement Date 8/17/21 11/12/21 5/13/22 8/17/22 11/15/22 3/7/23 5/15/23 8/25/23 11/15/23 2/29/24
1RON in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - 52.9 1,056 3,051 - 2,990 1,705
Net Cash position 683 279 - - - - - -
Leverage (Debt/EBITDA) - - 0.0557 x -8.465 x 2.238 x - 1.955 x 1.083 x
Free Cash Flow 1 -120 -114 669 -718 - -745 632 1,633
ROE (net income / shareholders' equity) 4.08% 3.68% 6.83% -10.3% 10.8% 10.9% 7.9% 7.8%
ROA (Net income/ Total Assets) - - - - - 2.83% - -
Assets 1 - - - - - 21,449 - -
Book Value Per Share 2 16.60 16.50 17.00 14.60 - 17.30 18.60 19.10
Cash Flow per Share - - - - - - - -
Capex 1 816 903 647 523 - 777 1,201 1,052
Capex / Sales 14.54% 14.39% 9.7% 7.09% - 5.83% 10.9% 9.05%
Announcement Date 2/28/19 2/28/20 2/26/21 2/25/22 3/7/23 2/29/24 - -
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
13.38 RON
Average target price
13 RON
Spread / Average Target
-2.84%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. EL Stock
  4. Financials Societatea Energetica Electrica S.A.