Stock BRT BRIMSTONE INVESTMENT CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brimstone Investment Corporation Limited

Equities

BRT

ZAE000015277

Fishing & Farming

End-of-day quote Johannesburg S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.65 ZAR 0.00% Intraday chart for Brimstone Investment Corporation Limited -6.81% -9.00%
Mar. 06 Brimstone Investment Corporation Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 06 Brimstone Investment Corporation Limited Declares Final Dividend for the Year Ended 31 December 2023, Payable on 15 April 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,540 2,147 1,743 1,618 1,601 1,383
Enterprise Value (EV) 1 4,866 5,542 6,114 5,281 5,016 5,865
P/E ratio 69.9 x -32.4 x -21.4 x -7.96 x 2.16 x 6.95 x
Yield 3.23% 4.29% - - 4.76% 6.27%
Capitalization / Revenue 0.91 x 0.64 x 0.39 x 0.34 x 0.32 x 0.22 x
EV / Revenue 1.75 x 1.64 x 1.38 x 1.12 x 0.99 x 0.94 x
EV / EBITDA 9.99 x 10.8 x 7.16 x 6.94 x 5.42 x 7.74 x
EV / FCF -29.9 x -13.1 x -16 x -15.9 x 11.8 x -28.7 x
FCF Yield -3.34% -7.64% -6.24% -6.31% 8.49% -3.48%
Price to Book 1.12 x 0.93 x 0.72 x 0.59 x 0.53 x 0.39 x
Nbr of stocks (in thousands) 232,530 234,731 238,592 252,803 247,789 248,091
Reference price 2 13.00 10.50 7.650 5.810 6.300 5.260
Announcement Date 4/10/18 4/25/19 6/30/20 6/9/21 4/28/22 4/24/23
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,783 3,377 4,440 4,715 5,055 6,213
EBITDA 1 487.2 514.4 854.1 760.7 925.2 757.9
EBIT 1 374.5 388.6 656.1 550 695.1 509.6
Operating Margin 13.45% 11.51% 14.78% 11.67% 13.75% 8.2%
Earnings before Tax (EBT) 1 262.4 39.15 181.5 109.1 969.1 446.4
Net income 1 45.96 -78.5 -85.77 -184.5 731.9 189.9
Net margin 1.65% -2.32% -1.93% -3.91% 14.48% 3.06%
EPS 2 0.1860 -0.3245 -0.3580 -0.7300 2.916 0.7570
Free Cash Flow 1 -162.7 -423.2 -381.7 -333 425.7 -204.2
FCF margin -5.84% -12.53% -8.6% -7.06% 8.42% -3.29%
FCF Conversion (EBITDA) - - - - 46.01% -
FCF Conversion (Net income) - - - - 58.16% -
Dividend per Share 2 0.4200 0.4500 - - 0.3000 0.3300
Announcement Date 4/10/18 4/25/19 6/30/20 6/9/21 4/28/22 4/24/23
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,326 3,396 4,371 3,663 3,415 4,482
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.774 x 6.601 x 5.118 x 4.816 x 3.691 x 5.913 x
Free Cash Flow 1 -163 -423 -382 -333 426 -204
ROE (net income / shareholders' equity) 4.77% 1.92% 2% -1.18% 18.7% 7.06%
ROA (Net income/ Total Assets) 2.76% 2.42% 3.7% 3.18% 4.17% 2.87%
Assets 1 1,665 -3,246 -2,318 -5,801 17,557 6,607
Book Value Per Share 2 11.60 11.20 10.70 9.850 11.80 13.40
Cash Flow per Share 2 3.250 4.250 1.350 1.690 3.480 1.510
Capex 1 431 361 361 380 339 337
Capex / Sales 15.48% 10.7% 8.14% 8.07% 6.7% 5.43%
Announcement Date 4/10/18 4/25/19 6/30/20 6/9/21 4/28/22 4/24/23
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Commercial Fishing

1st Jan change Capi.
BRIMSTONE INVESTMENT CORPORATION LIMITED Stock Brimstone Investment Corporation Limited
-9.00% 56.31M
BRIM HF. Stock Brim hf.
-6.94% 1.07B
CNFC OVERSEAS FISHERIES CO.,LTD Stock CNFC Overseas Fisheries Co.,Ltd
-26.43% 330M
SHANGHAI KAICHUANG MARINE INTERNATIONAL CO., LTD. Stock Shanghai Kaichuang Marine International Co., Ltd.
-13.56% 307M
SANFORD LIMITED Stock Sanford Limited
+0.25% 225M
PESQUERA EXALMAR S.A.A. Stock Pesquera Exalmar S.A.A.
-3.33% 137M
SEA HARVEST GROUP LIMITED Stock Sea Harvest Group Limited
-15.45% 117M
SILLA CO.,LTD Stock Silla Co.,Ltd
+1.84% 101M
ALPHA OCEAN RESOURCES Stock Alpha Ocean Resources
-.--% 67.74M
Commercial Fishing
  1. Stock Market
  2. Equities
  3. BRT Stock
  4. Financials Brimstone Investment Corporation Limited