Financials Antibiotice S.A.

Equities

ATB

ROATBIACNOR9

Pharmaceuticals

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1.935 RON +0.26% Intraday chart for Antibiotice S.A. 0.00% +38.71%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 326.9 341 326.3 406.8 380 936.5
Enterprise Value (EV) 1 452 522.1 481 549.5 459.2 1,001
P/E ratio 9.53 x 11.1 x 12.4 x 13.6 x 9.87 x 11.5 x
Yield 2.05% 5.88% 0.68% 0.53% 1.4% -
Capitalization / Revenue 0.89 x 0.86 x 0.94 x 1.07 x 0.76 x 1.52 x
EV / Revenue 1.23 x 1.32 x 1.39 x 1.45 x 0.92 x 1.63 x
EV / EBITDA 7.6 x 8.27 x 8.08 x 9.36 x 6.65 x 7.99 x
EV / FCF -8.07 x -10.2 x 11.8 x 25.4 x 7.71 x -322 x
FCF Yield -12.4% -9.81% 8.45% 3.93% 13% -0.31%
Price to Book 0.69 x 0.69 x 0.57 x 0.67 x 0.59 x 1.11 x
Nbr of stocks (in thousands) 671,338 671,338 671,338 671,338 671,338 671,338
Reference price 2 0.4870 0.5080 0.4860 0.6060 0.5660 1.395
Announcement Date 3/29/19 3/26/20 4/9/21 4/27/22 4/27/23 4/17/24
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 368.7 395.1 347.2 378.8 497.3 615.3
EBITDA 1 59.49 63.11 59.52 58.68 69.03 125.4
EBIT 1 38.93 41.39 37.42 34.25 46.47 97.42
Operating Margin 10.56% 10.47% 10.78% 9.04% 9.34% 15.83%
Earnings before Tax (EBT) 1 35.09 35.18 28.33 30.3 41.9 91.52
Net income 1 34.3 30.82 26.39 29.94 38.51 81.09
Net margin 9.3% 7.8% 7.6% 7.9% 7.74% 13.18%
EPS 2 0.0511 0.0459 0.0393 0.0446 0.0574 0.1208
Free Cash Flow 1 -56 -51.22 40.65 21.61 59.6 -3.112
FCF margin -15.19% -12.96% 11.71% 5.71% 11.98% -0.51%
FCF Conversion (EBITDA) - - 68.3% 36.84% 86.33% -
FCF Conversion (Net income) - - 154.06% 72.2% 154.74% -
Dividend per Share 2 0.009992 0.0299 0.003306 0.003198 0.007922 -
Announcement Date 3/29/19 3/26/20 4/9/21 4/27/22 4/27/23 4/17/24
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 125 181 155 143 79.3 64.5
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.102 x 2.869 x 2.599 x 2.431 x 1.148 x 0.5145 x
Free Cash Flow 1 -56 -51.2 40.7 21.6 59.6 -3.11
ROE (net income / shareholders' equity) 7.71% 6.36% 4.89% 5.06% 6.18% 10.2%
ROA (Net income/ Total Assets) 3.8% 3.45% 2.82% 2.43% 3.32% 5.73%
Assets 1 901.7 893.7 934.8 1,230 1,162 1,414
Book Value Per Share 2 0.7000 0.7400 0.8600 0.9000 0.9600 1.260
Cash Flow per Share 2 0 0 0.0100 0 0 0
Capex 1 64.6 69.2 48 29.1 39.9 83
Capex / Sales 17.52% 17.51% 13.82% 7.67% 8.02% 13.49%
Announcement Date 3/29/19 3/26/20 4/9/21 4/27/22 4/27/23 4/17/24
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ATB Stock
  4. Financials Antibiotice S.A.