Financials Capex S.A.

Equities

CAPXD

ARP2006N1025

Integrated Oil & Gas

End-of-day quote Buenos Aires S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
4,574 ARS +1.15% Intraday chart for Capex S.A. +0.99% -8.99%

Valuation

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Capitalization 1 13,737 7,731 11,328 11,669 63,920 179,982
Enterprise Value (EV) 1 15,580 12,745 30,066 31,022 85,147 242,676
P/E ratio 19.7 x 5.58 x 12.1 x -18.4 x 13.5 x 7.79 x
Yield - - - - 16.3% -
Capitalization / Revenue 3.28 x 0.56 x 0.64 x 0.65 x 1.61 x 1.98 x
EV / Revenue 3.73 x 0.93 x 1.71 x 1.73 x 2.14 x 2.67 x
EV / EBITDA 5.95 x 1.74 x 3.72 x 3.54 x 4.02 x 5.89 x
EV / FCF 19.8 x 11.4 x -48.7 x 8.92 x 36.5 x -26.7 x
FCF Yield 5.05% 8.75% -2.05% 11.2% 2.74% -3.75%
Price to Book 2.38 x 0.56 x 0.62 x 0.46 x 1.52 x 1.86 x
Nbr of stocks (in thousands) 179,802 179,802 179,802 179,802 179,802 179,802
Reference price 2 76.40 43.00 63.00 64.90 355.5 1,001
Announcement Date 7/10/18 7/10/19 7/29/20 7/15/21 8/4/22 7/5/23
1ARS in Million2ARS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Net sales 1 4,182 13,712 17,581 17,952 39,811 90,829
EBITDA 1 2,617 7,316 8,092 8,757 21,203 41,183
EBIT 1 1,924 5,310 4,294 3,874 11,309 23,691
Operating Margin 46.01% 38.73% 24.43% 21.58% 28.41% 26.08%
Earnings before Tax (EBT) 1 985.6 1,720 -50.77 -52.98 10,426 31,215
Net income 1 695.7 1,385 934 -634.1 4,717 23,115
Net margin 16.64% 10.1% 5.31% -3.53% 11.85% 25.45%
EPS 2 3.869 7.700 5.195 -3.527 26.24 128.6
Free Cash Flow 1 786.1 1,115 -617.4 3,476 2,333 -9,106
FCF margin 18.8% 8.13% -3.51% 19.36% 5.86% -10.03%
FCF Conversion (EBITDA) 30.03% 15.24% - 39.7% 11% -
FCF Conversion (Net income) 113% 80.54% - - 49.45% -
Dividend per Share - - - - 58.05 -
Announcement Date 7/10/18 7/10/19 7/29/20 7/15/21 8/4/22 7/5/23
1ARS in Million2ARS
Estimates

Balance Sheet Analysis

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Net Debt 1 1,843 5,013 18,739 19,353 21,227 62,694
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7041 x 0.6853 x 2.316 x 2.21 x 1.001 x 1.522 x
Free Cash Flow 1 786 1,115 -617 3,476 2,333 -9,106
ROE (net income / shareholders' equity) 14.9% 10.9% 4.85% -2.35% 11.4% 24.9%
ROA (Net income/ Total Assets) 9.87% 10.6% 5.27% 3.6% 7.5% 7.21%
Assets 1 7,052 13,121 17,735 -17,603 62,908 320,634
Book Value Per Share 2 32.10 77.00 102.0 140.0 234.0 539.0
Cash Flow per Share 2 22.30 48.60 20.10 14.90 10.30 12.50
Capex 1 1,104 4,207 4,317 3,143 15,736 36,294
Capex / Sales 26.4% 30.68% 24.55% 17.51% 39.53% 39.96%
Announcement Date 7/10/18 7/10/19 7/29/20 7/15/21 8/4/22 7/5/23
1ARS in Million2ARS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA