Financials S.N.T.G.N. Transgaz S.A.

Equities

TGN

ROTGNTACNOR8

Oil & Gas Transportation Services

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
18.84 RON -0.74% Intraday chart for S.N.T.G.N. Transgaz S.A. -1.36% -0.11%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,721 4,239 3,332 2,779 3,244 3,549 3,549 -
Enterprise Value (EV) 1 3,245 4,591 4,758 4,395 5,016 3,553 6,343 7,093
P/E ratio 7.46 x - - 15.7 x 141 x 22.2 x 18.1 x 11.7 x
Yield 7.22% 4.3% 2.88% 6.61% - 1.86% 3.03% 4.72%
Capitalization / Revenue 2.48 x 2.69 x 2.63 x 2.25 x 2.27 x 2.17 x 1.53 x 1.34 x
EV / Revenue 2.16 x 2.91 x 3.76 x 3.55 x 3.51 x 2.17 x 2.74 x 2.67 x
EV / EBITDA 4.06 x 7.76 x 9.9 x 14.1 x 8.99 x 5.97 x 9.1 x 7.37 x
EV / FCF 402 x -8.41 x -4.05 x 8.07 x - -157 x -8.04 x -11 x
FCF Yield 0.25% -11.9% -24.7% 12.4% - -0.64% -12.4% -9.07%
Price to Book 1 x 1.12 x 0.89 x 0.74 x - 0.85 x 0.83 x 0.79 x
Nbr of stocks (in thousands) 188,382 188,382 188,382 188,382 188,382 188,382 188,382 -
Reference price 2 19.75 22.50 17.69 14.75 17.22 18.84 18.84 18.84
Announcement Date 2/15/19 2/20/20 2/22/21 2/25/22 2/28/23 2/29/24 - -
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,503 1,576 1,265 1,236 1,430 1,636 2,319 2,654
EBITDA 1 798.5 591.4 480.7 311.8 557.7 595.1 697 962
EBIT 1 582.6 396.7 233.8 122.5 149.4 112.4 210 386
Operating Margin 38.77% 25.18% 18.49% 9.91% 10.45% 6.87% 9.06% 14.54%
Earnings before Tax (EBT) 1 604.1 416.2 269.5 231.9 422.6 211.8 233 362
Net income 1 499 349.5 224.6 168.3 354.8 169.3 196 304
Net margin 33.2% 22.18% 17.76% 13.61% 24.81% 10.35% 8.45% 11.45%
EPS 2 2.649 - - 0.9394 0.1225 0.8500 1.040 1.610
Free Cash Flow 1 8.072 -546.2 -1,175 544.7 - -35 -789 -643
FCF margin 0.54% -34.67% -92.88% 44.06% - -1.61% -34.02% -24.23%
FCF Conversion (EBITDA) 1.01% - - 174.7% - - - -
FCF Conversion (Net income) 1.62% - - 323.71% - - - -
Dividend per Share 2 1.425 0.9669 0.5088 0.9756 - 0.3500 0.5700 0.8900
Announcement Date 2/15/19 2/20/20 2/22/21 2/25/22 2/28/23 2/29/24 - -
1RON in Million2RON
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3
Net sales 1 244.4 254.3 360.7 - 246.8 371.3 425.3 300.8 337.8
EBITDA 1 30.92 32.48 156.5 - -103 178.3 221.9 51.28 53.19
EBIT 1 -45.99 -55.14 46.64 - -210.2 67.95 107.6 -74.7 -69.38
Operating Margin -18.82% -21.69% 12.93% - -85.15% 18.3% 25.29% -24.84% -20.54%
Earnings before Tax (EBT) 1 -21.83 -27.62 87.86 - -92.96 - 149.9 -56.17 -39.36
Net income 1 -12.94 -35.81 62.61 260.7 -81.04 - 124.1 -51.24 -34.46
Net margin -5.29% -14.08% 17.36% - -32.83% - 29.17% -17.04% -10.2%
EPS - - - 1.384 - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 8/12/21 11/12/21 2/25/22 5/16/22 8/16/22 11/14/22 5/15/23 8/16/23 11/14/23
1RON in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 353 1,426 1,616 1,772 1,939 2,794 3,544
Net Cash position 1 476 - - - - - - -
Leverage (Debt/EBITDA) - 0.5966 x 2.966 x 5.184 x 3.178 x 3.378 x 4.009 x 3.684 x
Free Cash Flow 1 8.07 -546 -1,175 545 - -35 -789 -643
ROE (net income / shareholders' equity) 13.5% 9.3% 5.94% 4.37% 8.94% 0.5% 4.6% 6.9%
ROA (Net income/ Total Assets) - - 3.44% - - - - -
Assets 1 - - 6,522 - - - - -
Book Value Per Share 2 19.70 20.10 19.90 19.90 - 22.20 22.80 23.90
Cash Flow per Share - - - - - - - -
Capex 1 252 908 1,499 989 - 450 1,223 1,223
Capex / Sales 16.8% 57.61% 118.54% 79.96% - 20.71% 52.74% 46.08%
Announcement Date 2/15/19 2/20/20 2/22/21 2/25/22 2/28/23 2/29/24 - -
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
18.84 RON
Average target price
21.26 RON
Spread / Average Target
+12.85%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. TGN Stock
  4. Financials S.N.T.G.N. Transgaz S.A.