Financials Holcim (Argentina) S.A.

Equities

HARG

ARP6806N1051

Construction Materials

End-of-day quote Buenos Aires S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1,234 ARS +3.00% Intraday chart for Holcim (Argentina) S.A. +4.97% -14.48%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 20,595 33,481 45,261 62,633 103,688 527,950
Enterprise Value (EV) 1 21,260 32,150 40,412 56,149 88,263 509,534
P/E ratio 13.4 x 12.5 x 15.3 x 8.55 x 7.78 x 16.7 x
Yield - - - - 12% -
Capitalization / Revenue 1.6 x 1.75 x 1.84 x 1.42 x 1.26 x 2.21 x
EV / Revenue 1.65 x 1.68 x 1.64 x 1.28 x 1.07 x 2.13 x
EV / EBITDA 9.72 x 9.13 x 6.89 x 4.04 x 4.26 x 9.08 x
EV / FCF -17.3 x -54.7 x 12.6 x 12.6 x 10.2 x 22.7 x
FCF Yield -5.79% -1.83% 7.97% 7.92% 9.81% 4.4%
Price to Book 2.72 x 2.08 x 1.9 x 1.76 x 1.39 x 2.67 x
Nbr of stocks (in thousands) 352,057 352,057 365,743 365,743 365,743 365,743
Reference price 2 58.50 95.10 123.8 171.2 283.5 1,444
Announcement Date 3/8/19 3/10/20 3/10/21 3/10/22 3/8/23 3/11/24
1ARS in Million2ARS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 12,908 19,143 24,608 43,987 82,416 238,935
EBITDA 1 2,187 3,521 5,862 13,912 20,724 56,095
EBIT 1 1,509 2,411 4,420 11,370 15,300 39,189
Operating Margin 11.69% 12.6% 17.96% 25.85% 18.56% 16.4%
Earnings before Tax (EBT) 1 2,344 2,816 4,696 13,637 18,299 60,154
Net income 1 1,540 2,682 2,962 7,329 13,329 31,613
Net margin 11.93% 14.01% 12.04% 16.66% 16.17% 13.23%
EPS 2 4.370 7.618 8.099 20.04 36.44 86.37
Free Cash Flow 1 -1,231 -587.9 3,219 4,444 8,656 22,403
FCF margin -9.54% -3.07% 13.08% 10.1% 10.5% 9.38%
FCF Conversion (EBITDA) - - 54.91% 31.95% 41.77% 39.94%
FCF Conversion (Net income) - - 108.68% 60.64% 64.94% 70.87%
Dividend per Share - - - - 33.90 -
Announcement Date 3/8/19 3/10/20 3/10/21 3/10/22 3/8/23 3/11/24
1ARS in Million2ARS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 664 - - - - -
Net Cash position 1 - 1,330 4,848 6,485 15,425 18,416
Leverage (Debt/EBITDA) 0.3037 x - - - - -
Free Cash Flow 1 -1,231 -588 3,219 4,444 8,656 22,403
ROE (net income / shareholders' equity) 36.6% 19.3% 12.9% 20.5% 18.5% 14.6%
ROA (Net income/ Total Assets) 10.5% 6.58% 7.75% 12.7% 9% 7.58%
Assets 1 14,676 40,748 38,215 57,867 148,155 417,080
Book Value Per Share 2 21.50 45.80 65.20 97.50 204.0 542.0
Cash Flow per Share 2 0.1700 4.150 19.70 18.20 42.70 50.90
Capex 1 1,748 4,629 2,378 3,528 4,333 21,750
Capex / Sales 13.55% 24.18% 9.66% 8.02% 5.26% 9.1%
Announcement Date 3/8/19 3/10/20 3/10/21 3/10/22 3/8/23 3/11/24
1ARS in Million2ARS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. HARG Stock
  4. Financials Holcim (Argentina) S.A.