TANZANIA CIGARETTE PUBLIC LIMITED COMPANY |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17,000 TZS | 0.00% |
|
0.00% | 0.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,700,000 | 1,700,000 | 1,700,000 | 1,700,000 | 1,700,000 | 1,700,000 |
| Enterprise Value (EV) 1 | 1,679,649 | 1,672,264 | 1,675,206 | 1,697,466 | 1,695,024 | 1,693,452 |
| P/E ratio | 35.5 x | 33.2 x | 47.3 x | 28.5 x | 24.6 x | 25.7 x |
| Yield | 2.65% | 2.94% | 3.24% | 3.24% | 3.94% | 2.94% |
| Capitalization / Revenue | 5.77 x | 5.49 x | 6.09 x | 5.43 x | 4.99 x | 4.55 x |
| EV / Revenue | 5.71 x | 5.4 x | 6 x | 5.43 x | 4.98 x | 4.53 x |
| EV / EBITDA | 18.9 x | 16.7 x | 22.1 x | 17.2 x | 14.1 x | 14.5 x |
| EV / FCF | 50.2 x | 26.2 x | 34.9 x | 34.2 x | 29.2 x | 25.4 x |
| FCF Yield | 1.99% | 3.81% | 2.86% | 2.92% | 3.42% | 3.93% |
| Price to Book | 8.94 x | 9.08 x | 9.89 x | 11.1 x | 10.6 x | 10.4 x |
| Nbr of stocks (in thousands) | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| Reference price 2 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 |
| Announcement Date | 3/29/19 | 3/16/20 | 4/9/21 | 4/20/22 | 4/21/23 | 4/16/24 |
1TZS in Million2TZS
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 294,386 | 309,771 | 279,354 | 312,855 | 340,604 | 373,527 |
| EBITDA 1 | 88,689 | 99,925 | 75,889 | 98,501 | 120,632 | 116,928 |
| EBIT 1 | 75,588 | 86,429 | 62,707 | 84,794 | 106,339 | 105,784 |
| Operating Margin | 25.68% | 27.9% | 22.45% | 27.1% | 31.22% | 28.32% |
| Earnings before Tax (EBT) 1 | 71,480 | 78,184 | 54,090 | 86,335 | 106,763 | 99,083 |
| Net income 1 | 47,936 | 51,248 | 35,924 | 59,555 | 69,205 | 66,233 |
| Net margin | 16.28% | 16.54% | 12.86% | 19.04% | 20.32% | 17.73% |
| EPS 2 | 479.4 | 512.5 | 359.2 | 595.6 | 692.0 | 662.3 |
| Free Cash Flow 1 | 33,450 | 63,762 | 47,955 | 49,606 | 58,018 | 66,593 |
| FCF margin | 11.36% | 20.58% | 17.17% | 15.86% | 17.03% | 17.83% |
| FCF Conversion (EBITDA) | 37.72% | 63.81% | 63.19% | 50.36% | 48.1% | 56.95% |
| FCF Conversion (Net income) | 69.78% | 124.42% | 133.49% | 83.29% | 83.84% | 100.54% |
| Dividend per Share 2 | 450.0 | 500.0 | 550.0 | 550.0 | 670.0 | 500.0 |
| Announcement Date | 3/29/19 | 3/16/20 | 4/9/21 | 4/20/22 | 4/21/23 | 4/16/24 |
1TZS in Million2TZS
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 20,351 | 27,736 | 24,794 | 2,534 | 4,976 | 6,548 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 33,450 | 63,762 | 47,955 | 49,606 | 58,018 | 66,593 |
| ROE (net income / shareholders' equity) | 25.7% | 27.2% | 20% | 36.7% | 44.2% | 41% |
| ROA (Net income/ Total Assets) | 17.9% | 20.2% | 14.6% | 19.7% | 24.5% | 21.2% |
| Assets 1 | 267,072 | 253,898 | 246,227 | 302,738 | 282,768 | 312,585 |
| Book Value Per Share 2 | 1,902 | 1,871 | 1,719 | 1,528 | 1,602 | 1,627 |
| Cash Flow per Share 2 | 204.0 | 278.0 | 251.0 | 238.0 | 171.0 | 400.0 |
| Capex 1 | 14,458 | 14,098 | 9,434 | 7,493 | 8,297 | 15,509 |
| Capex / Sales | 4.91% | 4.55% | 3.38% | 2.4% | 2.44% | 4.15% |
| Announcement Date | 3/29/19 | 3/16/20 | 4/9/21 | 4/20/22 | 4/21/23 | 4/16/24 |
1TZS in Million2TZS
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 660M | |
| +1.00% | 148B | |
| +0.28% | 19.29B | |
| +5.54% | 5.38B | |
| +57.08% | 2.07B | |
| +2.18% | 1.86B | |
| -8.95% | 1.62B | |
| -24.54% | 1.25B | |
| +7.29% | 499M | |
| -17.98% | 440M |
- Stock Market
- Equities
- TCC Stock
- Financials Tanzania Cigarette Public Limited Company
