Financials Richard Pieris and Company PLC

Equities

RICH.N0000

LK0143N00004

Food Retail & Distribution

End-of-day quote Colombo S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
21 LKR 0.00% Intraday chart for Richard Pieris and Company PLC +4.48% +2.44%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 26,048 18,722 15,873 34,189 27,066 42,125
Enterprise Value (EV) 1 41,083 37,868 36,625 49,272 41,608 58,924
P/E ratio 9.71 x 9.32 x 13.9 x 7.61 x 3.93 x 8.46 x
Yield 4.69% 9.24% - 5.95% - 3.38%
Capitalization / Revenue 0.49 x 0.34 x 0.29 x 0.6 x 0.4 x 0.53 x
EV / Revenue 0.78 x 0.69 x 0.68 x 0.87 x 0.61 x 0.74 x
EV / EBITDA 6.62 x 6.41 x 6.98 x 6.15 x 3.65 x 4.69 x
EV / FCF -56.7 x -18.3 x 13.2 x 7.29 x 13.8 x -46.6 x
FCF Yield -1.76% -5.48% 7.57% 13.7% 7.26% -2.15%
Price to Book 1.96 x 1.41 x 1.1 x 1.97 x 1.19 x 1.72 x
Nbr of stocks (in thousands) 2,035,038 2,035,038 2,035,038 2,035,038 2,035,038 2,035,038
Reference price 2 12.80 9.200 7.800 16.80 13.30 20.70
Announcement Date 6/5/18 7/3/19 12/18/20 8/31/21 8/31/22 8/31/23
1LKR in Million2LKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 52,973 55,045 54,240 56,725 67,668 79,194
EBITDA 1 6,208 5,906 5,247 8,015 11,389 12,566
EBIT 1 5,158 4,679 4,037 6,785 10,101 11,195
Operating Margin 9.74% 8.5% 7.44% 11.96% 14.93% 14.14%
Earnings before Tax (EBT) 1 4,632 3,354 2,568 6,500 10,036 9,344
Net income 1 2,687 2,010 1,143 4,490 6,887 4,979
Net margin 5.07% 3.65% 2.11% 7.92% 10.18% 6.29%
EPS 2 1.318 0.9875 0.5618 2.206 3.384 2.447
Free Cash Flow 1 -724.5 -2,074 2,773 6,760 3,021 -1,264
FCF margin -1.37% -3.77% 5.11% 11.92% 4.46% -1.6%
FCF Conversion (EBITDA) - - 52.86% 84.33% 26.52% -
FCF Conversion (Net income) - - 242.59% 150.54% 43.86% -
Dividend per Share 2 0.6000 0.8500 - 1.000 - 0.7000
Announcement Date 6/5/18 7/3/19 12/18/20 8/31/21 8/31/22 8/31/23
1LKR in Million2LKR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 15,035 19,146 20,752 15,083 14,542 16,799
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.422 x 3.242 x 3.955 x 1.882 x 1.277 x 1.337 x
Free Cash Flow 1 -725 -2,074 2,773 6,760 3,021 -1,264
ROE (net income / shareholders' equity) 19.6% 14.7% 7.75% 26.6% 33.3% 21.8%
ROA (Net income/ Total Assets) 6.09% 4.84% 3.82% 6.07% 8.03% 8.12%
Assets 1 44,141 41,507 29,958 73,950 85,740 61,351
Book Value Per Share 2 6.530 6.530 7.110 8.550 11.20 12.10
Cash Flow per Share 2 2.230 2.690 2.440 3.520 5.030 5.200
Capex 1 3,991 2,094 1,359 1,263 3,554 3,495
Capex / Sales 7.53% 3.8% 2.51% 2.23% 5.25% 4.41%
Announcement Date 6/5/18 7/3/19 12/18/20 8/31/21 8/31/22 8/31/23
1LKR in Million2LKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. RICH.N0000 Stock
  4. Financials Richard Pieris and Company PLC