Financials Tanzania Portland Cement Public Limited Company

Equities

TPCC

TZ1996100024

Construction Materials

End-of-day quote Tanzania S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
4,300 TZS 0.00% Intraday chart for Tanzania Portland Cement Public Limited Company 0.00% -1.38%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 262,688 370,642 359,846 449,808 611,739 665,715
Enterprise Value (EV) 1 227,954 304,659 295,238 350,914 498,691 564,814
P/E ratio 7.38 x 6.52 x 6.03 x 6.02 x 6.91 x 6.84 x
Yield 19.9% 14.1% 14.5% 15.6% 11.5% 10.5%
Capitalization / Revenue 0.98 x 1.06 x 1.03 x 1.14 x 1.36 x 1.35 x
EV / Revenue 0.85 x 0.87 x 0.85 x 0.89 x 1.11 x 1.14 x
EV / EBITDA 4.06 x 3.3 x 2.9 x 3 x 3.55 x 3.69 x
EV / FCF 3.49 x 9.9 x 5.05 x 4.79 x 6.65 x 11.1 x
FCF Yield 28.7% 10.1% 19.8% 20.9% 15% 9.02%
Price to Book 1.41 x 1.65 x 1.55 x 1.76 x 2.25 x 2.22 x
Nbr of stocks (in thousands) 179,923 179,923 179,923 179,923 179,923 179,923
Reference price 2 1,460 2,060 2,000 2,500 3,400 3,700
Announcement Date 8/8/18 5/21/19 5/23/20 5/25/21 4/12/22 8/11/23
1TZS in Million2TZS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 268,209 348,863 348,828 393,740 449,509 494,716
EBITDA 1 56,205 92,234 101,815 116,875 140,587 153,062
EBIT 1 39,454 75,738 87,256 102,874 125,535 135,939
Operating Margin 14.71% 21.71% 25.01% 26.13% 27.93% 27.48%
Earnings before Tax (EBT) 1 65,598 81,745 85,875 107,429 128,037 140,098
Net income 1 35,596 56,866 59,703 74,676 88,482 97,359
Net margin 13.27% 16.3% 17.12% 18.97% 19.68% 19.68%
EPS 2 197.8 316.1 331.8 415.0 491.8 541.1
Free Cash Flow 1 65,371 30,778 58,421 73,273 74,951 50,924
FCF margin 24.37% 8.82% 16.75% 18.61% 16.67% 10.29%
FCF Conversion (EBITDA) 116.31% 33.37% 57.38% 62.69% 53.31% 33.27%
FCF Conversion (Net income) 183.64% 54.12% 97.85% 98.12% 84.71% 52.31%
Dividend per Share 2 290.0 290.0 290.0 390.0 390.0 390.0
Announcement Date 8/8/18 5/21/19 5/23/20 5/25/21 4/12/22 8/11/23
1TZS in Million2TZS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 34,734 65,982 64,608 98,894 113,047 100,902
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 65,371 30,778 58,421 73,273 74,951 50,924
ROE (net income / shareholders' equity) 18.6% 27.6% 26.2% 30.7% 33.6% 34%
ROA (Net income/ Total Assets) 8.6% 15.5% 16.4% 18.5% 21.4% 21.3%
Assets 1 414,061 366,951 364,042 403,890 413,045 457,338
Book Value Per Share 2 1,036 1,250 1,287 1,417 1,513 1,666
Cash Flow per Share 2 193.0 367.0 404.0 577.0 635.0 586.0
Capex 1 5,077 9,650 10,884 12,346 27,828 14,611
Capex / Sales 1.89% 2.77% 3.12% 3.14% 6.19% 2.95%
Announcement Date 8/8/18 5/21/19 5/23/20 5/25/21 4/12/22 8/11/23
1TZS in Million2TZS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TPCC Stock
  4. Financials Tanzania Portland Cement Public Limited Company