Financials Talex S.A.

Equities

TLX

PLTALEX00017

IT Services & Consulting

Delayed Warsaw S.E. 03:01:43 2024-04-29 am EDT 5-day change 1st Jan Change
17.2 PLN 0.00% Intraday chart for Talex S.A. 0.00% +1.18%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 55.08 34.5 38.85 34.5 40.5 53.4
Enterprise Value (EV) 1 54.58 43.68 46.32 38.14 44.01 55.84
P/E ratio 9.61 x 5.25 x 16.2 x 9.53 x -8.15 x 30.6 x
Yield 6.54% 11.3% 4.63% 6.09% - -
Capitalization / Revenue 0.51 x 0.36 x 0.44 x 0.36 x 0.55 x 0.65 x
EV / Revenue 0.51 x 0.46 x 0.52 x 0.39 x 0.6 x 0.68 x
EV / EBITDA 4.14 x 3.14 x 5.23 x 3.79 x 79.4 x 21.9 x
EV / FCF 7.3 x 11.1 x 13.9 x 5.89 x 6.39 x 17.1 x
FCF Yield 13.7% 8.98% 7.18% 17% 15.7% 5.84%
Price to Book 1.06 x 0.63 x 0.71 x 0.61 x 0.82 x 1.05 x
Nbr of stocks (in thousands) 3,000 3,000 3,000 3,000 3,000 3,000
Reference price 2 18.36 11.50 12.95 11.50 13.50 17.80
Announcement Date 3/27/18 4/23/19 4/20/20 5/19/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 107.9 94.77 88.81 96.96 73.3 81.62
EBITDA 1 13.18 13.9 8.858 10.06 0.554 2.555
EBIT 1 7.517 8.164 2.441 3.938 -4.759 -2.914
Operating Margin 6.97% 8.61% 2.75% 4.06% -6.49% -3.57%
Earnings before Tax (EBT) 1 7.108 7.881 2.863 4.455 -4.844 2.313
Net income 1 5.731 6.575 2.404 3.622 -4.972 1.748
Net margin 5.31% 6.94% 2.71% 3.74% -6.78% 2.14%
EPS 2 1.910 2.192 0.8013 1.207 -1.657 0.5826
Free Cash Flow 1 7.48 3.921 3.327 6.477 6.889 3.259
FCF margin 6.93% 4.14% 3.75% 6.68% 9.4% 3.99%
FCF Conversion (EBITDA) 56.75% 28.2% 37.56% 64.41% 1,243.43% 127.55%
FCF Conversion (Net income) 130.52% 59.63% 138.38% 178.81% - 186.44%
Dividend per Share 2 1.200 1.300 0.6000 0.7000 - -
Announcement Date 3/27/18 4/23/19 4/20/20 5/19/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 9.18 7.47 3.64 3.51 2.44
Net Cash position 1 0.5 - - - - -
Leverage (Debt/EBITDA) - 0.6602 x 0.8432 x 0.3622 x 6.334 x 0.9558 x
Free Cash Flow 1 7.48 3.92 3.33 6.48 6.89 3.26
ROE (net income / shareholders' equity) 11.3% 12.3% 4.38% 6.53% -9.4% 3.48%
ROA (Net income/ Total Assets) 4.9% 5.46% 1.72% 2.93% -3.85% -2.49%
Assets 1 117 120.4 139.4 123.5 129.1 -70.09
Book Value Per Share 2 17.40 18.40 18.20 18.80 16.40 17.00
Cash Flow per Share 2 2.540 2.110 2.420 1.760 1.480 1.720
Capex 1 1.84 6.7 3.37 0.92 0.9 2.35
Capex / Sales 1.7% 7.07% 3.8% 0.95% 1.23% 2.87%
Announcement Date 3/27/18 4/23/19 4/20/20 5/19/21 4/29/22 4/28/23
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TLX Stock
  4. Financials Talex S.A.