Financials SOCEP S.A.

Equities

SOCP

ROSOCPACNOR5

Marine Port Services

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1.895 RON -0.26% Intraday chart for SOCEP S.A. +1.88% -13.86%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 91.69 101.7 171.7 158.6 173.1 273.5
Enterprise Value (EV) 1 62.07 58.23 288 339.7 392.1 475.4
P/E ratio 14.7 x 6.15 x 15 x 29 x 15.1 x 6.64 x
Yield - - - 3.08% 1.52% -
Capitalization / Revenue 1.45 x 1.36 x 2.22 x 2.36 x 2.12 x 1.96 x
EV / Revenue 0.98 x 0.78 x 3.72 x 5.06 x 4.81 x 3.4 x
EV / EBITDA 5.23 x 2.45 x 9.74 x 10.3 x 16.2 x 7.59 x
EV / FCF -13.1 x 3.91 x -26.8 x -7.29 x -22.9 x -
FCF Yield -7.61% 25.6% -3.73% -13.7% -4.36% -
Price to Book 0.58 x 0.62 x 0.92 x 0.81 x 0.88 x 1.33 x
Nbr of stocks (in thousands) 343,426 343,426 343,426 346,223 346,223 346,223
Reference price 2 0.2670 0.2960 0.5000 0.4580 0.5000 0.7900
Announcement Date 4/27/18 3/1/19 4/30/20 4/29/21 4/29/22 4/28/23
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 63.33 74.68 77.43 67.16 81.48 139.6
EBITDA 1 11.88 23.72 29.57 33.04 24.27 62.62
EBIT 1 3.188 13.19 20.15 12.42 13.85 50.98
Operating Margin 5.03% 17.66% 26.02% 18.49% 17% 36.51%
Earnings before Tax (EBT) 1 6.993 18.47 12.98 5.642 11.4 48.56
Net income 1 6.228 16.53 11.47 5.464 11.43 41.18
Net margin 9.84% 22.14% 14.82% 8.14% 14.03% 29.49%
EPS 2 0.0181 0.0481 0.0334 0.0158 0.0330 0.1190
Free Cash Flow 1 -4.721 14.91 -10.75 -46.56 -17.1 -
FCF margin -7.46% 19.96% -13.88% -69.33% -20.99% -
FCF Conversion (EBITDA) - 62.84% - - - -
FCF Conversion (Net income) - 90.16% - - - -
Dividend per Share - - - 0.0141 0.007600 -
Announcement Date 4/27/18 3/1/19 4/30/20 4/29/21 4/29/22 4/28/23
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 116 181 219 202
Net Cash position 1 29.6 43.4 - - - -
Leverage (Debt/EBITDA) - - 3.934 x 5.482 x 9.026 x 3.224 x
Free Cash Flow 1 -4.72 14.9 -10.7 -46.6 -17.1 -
ROE (net income / shareholders' equity) 4.16% 10.3% 6.54% 2.86% 5.81% 20.4%
ROA (Net income/ Total Assets) 1.08% 4.15% 4.42% 1.98% 1.99% 6.75%
Assets 1 575.7 398.6 259.8 275.9 575.5 610
Book Value Per Share 2 0.4600 0.4800 0.5400 0.5700 0.5700 0.6000
Cash Flow per Share 2 0.1700 0.1900 0.1600 0.0600 0.0700 0.0800
Capex 1 15.6 2.77 28.6 74.3 44.3 -
Capex / Sales 24.66% 3.71% 36.92% 110.67% 54.41% -
Announcement Date 4/27/18 3/1/19 4/30/20 4/29/21 4/29/22 4/28/23
1RON in Million2RON
Estimates