Financials Stara Planina Hold Plc

Equities

SPH

BG1100005971

Investment Holding Companies

End-of-day quote Bulgaria S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
10.2 BGN 0.00% Intraday chart for Stara Planina Hold Plc -1.92% -0.97%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 166.8 136.4 98.64 113.2 209.8 193.2
Enterprise Value (EV) 1 139.2 110.8 69.64 79.08 171.2 154
P/E ratio 21.1 x 18.2 x 14.4 x 14 x 16 x 11 x
Yield - - - 4.57% - 3.4%
Capitalization / Revenue 0.76 x 0.56 x 0.44 x 0.57 x 0.75 x 0.51 x
EV / Revenue 0.64 x 0.46 x 0.31 x 0.4 x 0.62 x 0.41 x
EV / EBITDA 3.45 x 2.67 x 1.76 x 1.96 x 3.46 x 2.17 x
EV / FCF 521 x 29.5 x 2.58 x 5.65 x 14.7 x 14.4 x
FCF Yield 0.19% 3.39% 38.8% 17.7% 6.79% 6.94%
Price to Book 1.79 x 1.38 x 0.98 x 1.1 x 1.82 x 1.51 x
Nbr of stocks (in thousands) 20,829 20,829 20,724 20,774 20,774 20,775
Reference price 2 8.010 6.550 4.760 5.450 10.10 9.300
Announcement Date 4/27/18 4/25/19 4/29/20 4/28/21 4/28/22 4/27/23
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 218.5 243.4 224.8 200 278.4 376
EBITDA 1 40.38 41.48 39.6 40.35 49.47 71.1
EBIT 1 27.3 27.23 25.29 25.82 34.06 55.56
Operating Margin 12.49% 11.19% 11.25% 12.91% 12.24% 14.78%
Earnings before Tax (EBT) 1 22.06 22.71 19.71 23.37 33.01 51.38
Net income 1 7.861 7.556 6.747 8.096 13.05 17.54
Net margin 3.6% 3.1% 3% 4.05% 4.69% 4.66%
EPS 2 0.3800 0.3600 0.3300 0.3900 0.6300 0.8442
Free Cash Flow 1 0.267 3.76 27.03 14.01 11.63 10.69
FCF margin 0.12% 1.54% 12.02% 7% 4.18% 2.84%
FCF Conversion (EBITDA) 0.66% 9.06% 68.26% 34.71% 23.52% 15.04%
FCF Conversion (Net income) 3.4% 49.76% 400.66% 173% 89.12% 60.96%
Dividend per Share - - - 0.2491 - 0.3158
Announcement Date 4/27/18 4/25/19 4/29/20 4/28/21 4/28/22 4/27/23
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 27.6 25.6 29 34.1 38.6 39.2
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 0.27 3.76 27 14 11.6 10.7
ROE (net income / shareholders' equity) 11.6% 11.4% 9.44% 10.9% 14.5% 19.9%
ROA (Net income/ Total Assets) 8.54% 7.9% 7.03% 7.01% 8.45% 12.1%
Assets 1 92.09 95.69 96.02 115.5 154.4 144.5
Book Value Per Share 2 4.490 4.750 4.850 4.960 5.560 6.150
Cash Flow per Share 2 1.380 1.400 1.620 1.840 2.050 2.080
Capex 1 16.4 23.4 16.1 16.1 13.9 23.8
Capex / Sales 7.48% 9.61% 7.15% 8.03% 5.01% 6.34%
Announcement Date 4/27/18 4/25/19 4/29/20 4/28/21 4/28/22 4/27/23
1BGN in Million2BGN
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. SPH Stock
  4. Financials Stara Planina Hold Plc