Financials Alcomet AD

Equities

ALCM

BG11ALSUAT14

Aluminum

End-of-day quote Bulgaria S.E. 06:00:00 2024-04-22 pm EDT 5-day change 1st Jan Change
7 BGN 0.00% Intraday chart for Alcomet AD 0.00% -0.71%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 258 213.6 132 123 135.5 146.3
Enterprise Value (EV) 1 335.8 337.5 245.3 246.6 324.6 303.8
P/E ratio 16.7 x 15.7 x 14.1 x -34.6 x -305 x 2.55 x
Yield - - - - - 9.63%
Capitalization / Revenue 0.73 x 0.59 x 0.38 x 0.36 x 0.26 x 0.21 x
EV / Revenue 0.95 x 0.93 x 0.7 x 0.71 x 0.63 x 0.44 x
EV / EBITDA 13.3 x 13.6 x 10.9 x 19.7 x 19.4 x 4.65 x
EV / FCF -41.2 x -6.9 x 21.8 x -17.2 x -5.89 x -37.2 x
FCF Yield -2.43% -14.5% 4.58% -5.82% -17% -2.69%
Price to Book 1.51 x 0.99 x 0.6 x 0.58 x 0.67 x 0.48 x
Nbr of stocks (in thousands) 17,953 17,953 17,953 17,953 17,953 17,953
Reference price 2 14.37 11.90 7.350 6.850 7.550 8.150
Announcement Date 4/30/18 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 354.9 362.3 348.5 345.5 515 689.9
EBITDA 1 25.23 24.89 22.53 12.5 16.77 65.39
EBIT 1 12.5 11.89 7.522 -3.987 -2.499 45.96
Operating Margin 3.52% 3.28% 2.16% -1.15% -0.49% 6.66%
Earnings before Tax (EBT) 1 17.15 15.09 10.44 -3.559 -0.445 63.76
Net income 1 15.43 13.57 9.38 -3.559 -0.445 57.38
Net margin 4.35% 3.75% 2.69% -1.03% -0.09% 8.32%
EPS 2 0.8594 0.7560 0.5225 -0.1982 -0.0248 3.196
Free Cash Flow 1 -8.16 -48.88 11.23 -14.36 -55.14 -8.169
FCF margin -2.3% -13.49% 3.22% -4.16% -10.71% -1.18%
FCF Conversion (EBITDA) - - 49.84% - - -
FCF Conversion (Net income) - - 119.69% - - -
Dividend per Share - - - - - 0.7851
Announcement Date 4/30/18 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 77.8 124 113 124 189 157
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.084 x 4.974 x 5.032 x 9.888 x 11.27 x 2.408 x
Free Cash Flow 1 -8.16 -48.9 11.2 -14.4 -55.1 -8.17
ROE (net income / shareholders' equity) 9.2% 7.04% 4.3% -1.65% -0.22% 22.5%
ROA (Net income/ Total Assets) 2.91% 2.28% 1.23% -0.64% -0.37% 5.96%
Assets 1 530.6 595.5 759.7 551.9 119.9 962.3
Book Value Per Share 2 9.510 12.00 12.30 11.80 11.30 17.10
Cash Flow per Share 2 0.0500 0.1100 0.0700 0.1800 0.0500 0.0500
Capex 1 23.4 44 25 17.1 18.1 10.7
Capex / Sales 6.6% 12.14% 7.18% 4.96% 3.51% 1.54%
Announcement Date 4/30/18 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23
1BGN in Million2BGN
Estimates