Financials The Straits Trading Company Limited

Equities

S20

SG1J49001550

Specialty Mining & Metals

Market Closed - Singapore S.E. 05:04:34 2024-04-26 am EDT 5-day change 1st Jan Change
1.43 SGD 0.00% Intraday chart for The Straits Trading Company Limited 0.00% -20.99%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 831.9 863.2 834 1,347 1,048 811.7
Enterprise Value (EV) 1 1,409 1,375 1,526 2,178 2,113 1,931
P/E ratio 11.6 x 10.2 x 16.2 x 5.75 x 1.83 x -28.3 x
Yield 2.94% 2.83% 2.92% 2.42% 3.43% 4.42%
Capitalization / Revenue 1.6 x 2.02 x 2.55 x 2.76 x 0.88 x 1.47 x
EV / Revenue 2.72 x 3.22 x 4.66 x 4.47 x 1.78 x 3.51 x
EV / EBITDA 16.3 x 14.5 x 31.5 x 12.5 x 2.97 x 16.3 x
EV / FCF 34.6 x 53.9 x 174 x 72.5 x 4.11 x 40.9 x
FCF Yield 2.89% 1.85% 0.58% 1.38% 24.4% 2.45%
Price to Book 0.57 x 0.57 x 0.54 x 0.76 x 0.6 x 0.56 x
Nbr of stocks (in thousands) 481,220 480,456 480,047 480,047 449,950 448,473
Reference price 2 1.729 1.797 1.737 2.805 2.330 1.810
Announcement Date 4/9/19 4/13/20 4/13/21 4/5/22 4/6/23 4/7/24
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 518.7 427.6 327.4 487.6 1,186 550.6
EBITDA 1 86.42 94.5 48.51 174.9 711 118.4
EBIT 1 79.8 89.31 44.02 171.6 707.1 114.1
Operating Margin 15.39% 20.89% 13.44% 35.19% 59.6% 20.72%
Earnings before Tax (EBT) 1 99.65 129.3 95.96 362.1 563 -11.63
Net income 1 71.72 84.37 51.48 234.3 551.3 -28.57
Net margin 13.83% 19.73% 15.72% 48.04% 46.47% -5.19%
EPS 2 0.1492 0.1754 0.1072 0.4879 1.270 -0.0640
Free Cash Flow 1 40.71 25.5 8.792 30.03 514.5 47.25
FCF margin 7.85% 5.96% 2.69% 6.16% 43.37% 8.58%
FCF Conversion (EBITDA) 47.1% 26.98% 18.12% 17.17% 72.37% 39.91%
FCF Conversion (Net income) 56.76% 30.22% 17.08% 12.82% 93.33% -
Dividend per Share 2 0.0508 0.0508 0.0508 0.0678 0.0800 0.0800
Announcement Date 4/9/19 4/13/20 4/13/21 4/5/22 4/6/23 4/7/24
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 577 512 692 831 1,064 1,120
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.679 x 5.415 x 14.27 x 4.751 x 1.497 x 9.458 x
Free Cash Flow 1 40.7 25.5 8.79 30 515 47.2
ROE (net income / shareholders' equity) 5.22% 6.14% 4.19% 15.6% 29.9% -0.7%
ROA (Net income/ Total Assets) 1.99% 2.14% 0.96% 3.42% 13.2% 2.05%
Assets 1 3,602 3,949 5,367 6,852 4,172 -1,391
Book Value Per Share 2 3.050 3.160 3.200 3.690 3.860 3.260
Cash Flow per Share 2 0.5100 0.6500 0.9500 0.3000 0.5600 1.020
Capex 1 6.51 5.18 9.33 4.41 6.33 10.1
Capex / Sales 1.25% 1.21% 2.85% 0.9% 0.53% 1.84%
Announcement Date 4/9/19 4/13/20 4/13/21 4/5/22 4/6/23 4/7/24
1SGD in Million2SGD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. S20 Stock
  4. Financials The Straits Trading Company Limited