Stock WTL WORLDCALL TELECOM LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials WorldCall Telecom Limited

Equities

WTL

PK0084301016

Integrated Telecommunications Services

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
1.33 PKR 0.00% Intraday chart for WorldCall Telecom Limited 0.00% -5.67%
Apr. 08 WorldCall Telecom Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 WorldCall Telecom Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,099 3,393 3,000 5,546 3,740 7,025
Enterprise Value (EV) 1 5,773 7,805 6,990 9,972 8,566 12,047
P/E ratio -7.6 x 69 x -20.1 x -4.05 x -3.66 x -3.08 x
Yield - - - - - -
Capitalization / Revenue 0.48 x 0.87 x 0.96 x 2.62 x 1.63 x 2.39 x
EV / Revenue 1.32 x 2.01 x 2.23 x 4.72 x 3.72 x 4.09 x
EV / EBITDA 7.26 x 10.2 x 10.4 x -15.9 x -22.3 x -17.5 x
EV / FCF -5.87 x 9.57 x 8.33 x 56.6 x -175 x 16.8 x
FCF Yield -17% 10.4% 12% 1.77% -0.57% 5.96%
Price to Book -9.68 x 24.7 x 1.8 x 7.96 x -369 x -4.35 x
Nbr of stocks (in thousands) 1,499,035 2,458,755 2,458,754 2,666,465 3,196,199 4,982,289
Reference price 2 1.400 1.380 1.220 2.080 1.170 1.410
Announcement Date 4/22/19 7/20/20 7/23/21 8/31/22 4/20/23 4/8/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,359 3,882 3,140 2,114 2,301 2,944
EBITDA 1 794.8 769 674.6 -629.1 -384.8 -689.1
EBIT 1 -330.9 -355 -100.7 -1,447 -1,127 -1,339
Operating Margin -7.59% -9.15% -3.21% -68.44% -48.99% -45.49%
Earnings before Tax (EBT) 1 562.3 -201.6 -294.2 -1,470 -1,347 -1,986
Net income 1 439 65.49 -150.3 -1,506 -1,385 -2,014
Net margin 10.07% 1.69% -4.79% -71.25% -60.18% -68.42%
EPS 2 -0.1843 0.0200 -0.0607 -0.5139 -0.3200 -0.4583
Free Cash Flow 1 -983.5 815.2 839.3 176.2 -49.06 717.9
FCF margin -22.56% 21% 26.73% 8.33% -2.13% 24.39%
FCF Conversion (EBITDA) - 106.01% 124.41% - - -
FCF Conversion (Net income) - 1,244.87% - - - -
Dividend per Share - - - - - -
Announcement Date 4/22/19 7/20/20 7/23/21 8/31/22 4/20/23 4/8/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,674 4,412 3,990 4,426 4,827 5,022
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.623 x 5.738 x 5.915 x -7.036 x -12.54 x -7.287 x
Free Cash Flow 1 -984 815 839 176 -49.1 718
ROE (net income / shareholders' equity) 17.1% 2.08% -4% -40.3% -60.4% -337%
ROA (Net income/ Total Assets) -1.37% -1.42% -0.4% -5.96% -4.89% -5.97%
Assets 1 -32,071 -4,614 37,289 25,290 28,337 33,715
Book Value Per Share 2 -0.1400 0.0600 0.6800 0.2600 -0 -0.3200
Cash Flow per Share 2 0 0.0200 0.0200 0.0100 0 0.0300
Capex 1 101 63 17.5 41.7 23.6 41.3
Capex / Sales 2.31% 1.62% 0.56% 1.97% 1.03% 1.4%
Announcement Date 4/22/19 7/20/20 7/23/21 8/31/22 4/20/23 4/8/24
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
WORLDCALL TELECOM LIMITED Stock WorldCall Telecom Limited
-5.67% 23.8M
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.87% 195B
VERIZON COMMUNICATIONS Stock Verizon Communications
+6.34% 169B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.18% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-0.87% 90.26B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+16.04% 71.66B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.15% 58.89B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-5.82% 50.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.44% 40.25B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-33.17% 35.71B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. WTL Stock
  4. Financials WorldCall Telecom Limited