Financials Havanna Holding S.A.

Equities

HAVA

ARHAVH300038

Financial & Commodity Market Operators

End-of-day quote Buenos Aires S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
6,156 ARS +4.38% Intraday chart for Havanna Holding S.A. +9.42% -4.85%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,537 6,929 6,107 7,140 27,105 303,912
Enterprise Value (EV) 1 2,716 7,557 7,711 8,716 28,223 307,595
P/E ratio 17.9 x 54.7 x -10.9 x 15.5 x 11.5 x 42.3 x
Yield 15.6% 2.99% - - 4.89% 1.42%
Capitalization / Revenue 1.19 x 2.21 x 2.23 x 1.3 x 1.96 x 6.84 x
EV / Revenue 1.28 x 2.41 x 2.81 x 1.59 x 2.04 x 6.92 x
EV / EBITDA 7.19 x 12.1 x -60.5 x 7.55 x 6.65 x 25.6 x
EV / FCF 40.9 x 93.8 x -60.3 x 26.6 x 14.7 x 5,137 x
FCF Yield 2.44% 1.07% -1.66% 3.76% 6.81% 0.02%
Price to Book 2.17 x 4.61 x 5.98 x 3.6 x 4.69 x 14 x
Nbr of stocks (in thousands) 46,976 46,976 46,976 46,976 46,976 46,976
Reference price 2 54.00 147.5 130.0 152.0 577.0 6,470
Announcement Date 3/11/19 3/9/20 3/11/21 3/12/22 3/10/23 3/8/24
1ARS in Million2ARS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,125 3,140 2,742 5,486 13,846 44,434
EBITDA 1 377.5 623.6 -127.4 1,154 4,246 12,012
EBIT 1 313.4 385.8 -282.8 1,000 3,909 11,050
Operating Margin 14.74% 12.29% -10.31% 18.23% 28.23% 24.87%
Earnings before Tax (EBT) 1 273.8 280.2 -589.3 992.1 4,084 12,996
Net income 1 141.5 126.7 -561.7 459.5 2,363 7,181
Net margin 6.66% 4.04% -20.49% 8.38% 17.06% 16.16%
EPS 2 3.010 2.697 -11.96 9.780 50.30 152.9
Free Cash Flow 1 66.32 80.59 -127.9 328 1,921 59.88
FCF margin 3.12% 2.57% -4.67% 5.98% 13.88% 0.13%
FCF Conversion (EBITDA) 17.57% 12.92% - 28.42% 45.25% 0.5%
FCF Conversion (Net income) 46.86% 63.6% - 71.38% 81.31% 0.83%
Dividend per Share 2 8.445 4.410 - - 28.21 91.56
Announcement Date 3/11/19 3/9/20 3/11/21 3/12/22 3/10/23 3/8/24
1ARS in Million2ARS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 179 628 1,604 1,575 1,118 3,683
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.4738 x 1.006 x -12.59 x 1.365 x 0.2632 x 0.3066 x
Free Cash Flow 1 66.3 80.6 -128 328 1,921 59.9
ROE (net income / shareholders' equity) 12.2% 7.69% -36.2% 25% 48.3% 36.2%
ROA (Net income/ Total Assets) 10.6% 8.18% -4.63% 11.6% 22.8% 18.8%
Assets 1 1,334 1,549 12,145 3,968 10,348 38,096
Book Value Per Share 2 24.90 32.00 21.70 42.20 123.0 463.0
Cash Flow per Share 2 0.4900 0.7700 1.090 1.100 3.990 21.80
Capex 1 111 376 55.4 229 1,173 4,739
Capex / Sales 5.24% 11.98% 2.02% 4.17% 8.47% 10.66%
Announcement Date 3/11/19 3/9/20 3/11/21 3/12/22 3/10/23 3/8/24
1ARS in Million2ARS
Estimates
  1. Stock Market
  2. Equities
  3. HAVA Stock
  4. Financials Havanna Holding S.A.