Company Valuation: TotalEnergies Marketing Côte d'Ivoire S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022
Capitalization 1 85,313 107,035 100,109 124,349 119,312
Change - 25.46% -6.47% 24.21% -4.05%
Enterprise Value (EV) 1 84,670 121,178 104,323 124,295 112,519
Change - 43.12% -13.91% 19.14% -9.47%
P/E ratio - 10.5x 13x 11x 10x
PBR - 2.47x 2.34x 2.55x 2.47x
PEG - - -0.5x 0.2x 2x
Capitalization / Revenue 0.2x 0.24x 0.24x 0.31x 0.21x
EV / Revenue 0.2x 0.27x 0.25x 0.31x 0.2x
EV / EBITDA 3.78x 5.06x 5.43x 5.13x 4.24x
EV / EBIT 5.61x 8.27x 9.81x 7.93x 6.64x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 120.1 126.1 121.5 177 195
Rate of return 8.86% 7.42% 7.64% 8.96% 10.3%
EPS 2 - 162.3 122 180 189
Distribution rate - 77.7% 99.6% 98.3% 103%
Net sales 1 425,150 452,812 414,388 399,758 561,489
EBITDA 1 22,405 23,957 19,195 24,227 26,530
EBIT 1 15,097 14,648 10,639 15,671 16,936
Net income 1 11,523 10,227 7,682 11,351 11,895
Net Debt 1 -643 14,143 4,214 -54 -6,793
Reference price 2 1,355.00 1,700.00 1,590.00 1,975.00 1,895.00
Nbr of stocks (in thousands) 62,962 62,962 62,962 62,962 62,962
Announcement Date 6/20/19 6/30/20 6/21/21 6/8/22 6/15/23
1XOF in Million2XOF
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 267M
18.37x0.85x9.81x1.09% 48.86B
19.04x0.55x10.79x0.46% 8.48B
14.19x0.28x7.55x4.48% 6.18B
9.47x0.26x5.6x5.7% 4.43B
29.18x0.64x13.62x1.8% 3.29B
20.41x - - 6.79% 1.53B
Average 18.44x 0.52x 9.47x 3.39% 10.43B
Weighted average by Cap. 18.08x 0.72x 9.65x 1.74%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TTLC Stock
  4. Valuation TotalEnergies Marketing Côte d'Ivoire S.A.