Financials Trans Asia Hotels PLC

Equities

TRAN.N0000

LK0166N00005

Hotels, Motels & Cruise Lines

End-of-day quote Colombo S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
45.9 LKR +2.91% Intraday chart for Trans Asia Hotels PLC +5.52% +17.69%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 19,000 15,280 11,260 11,180 9,640 9,040
Enterprise Value (EV) 1 19,420 15,499 11,412 11,589 10,290 10,120
P/E ratio 21.5 x 32.4 x 40.9 x -13.7 x 2,351 x -92.7 x
Yield 3.16% - 0.89% - - -
Capitalization / Revenue 5.94 x 5.41 x 4.84 x 13.8 x 5.3 x 2.53 x
EV / Revenue 6.07 x 5.49 x 4.9 x 14.3 x 5.66 x 2.84 x
EV / EBITDA 24.2 x 25.9 x 33.1 x -18 x 126 x 41 x
EV / FCF 67.4 x 47.5 x 84 x 185 x -80.5 x -28 x
FCF Yield 1.48% 2.1% 1.19% 0.54% -1.24% -3.57%
Price to Book 3.07 x 2.37 x 1.7 x 1.91 x 1.64 x 1.52 x
Nbr of stocks (in thousands) 200,000 200,000 200,000 200,000 200,000 200,000
Reference price 2 95.00 76.40 56.30 55.90 48.20 45.20
Announcement Date 5/23/18 5/28/19 5/21/20 5/24/21 5/23/22 5/23/23
1LKR in Million2LKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 3,199 2,825 2,329 811 1,817 3,569
EBITDA 1 803.6 597.8 344.8 -645.2 81.86 246.9
EBIT 1 597.1 406.7 156.8 -819.7 -71.82 83.46
Operating Margin 18.67% 14.4% 6.73% -101.07% -3.95% 2.34%
Earnings before Tax (EBT) 1 989.7 524.3 304 -946 4.938 107.9
Net income 1 883.2 471.4 275.2 -818.7 4.1 -97.5
Net margin 27.61% 16.69% 11.82% -100.96% 0.23% -2.73%
EPS 2 4.416 2.357 1.376 -4.094 0.0205 -0.4875
Free Cash Flow 1 288 326.1 135.9 62.67 -127.8 -361.1
FCF margin 9% 11.54% 5.84% 7.73% -7.03% -10.12%
FCF Conversion (EBITDA) 35.84% 54.56% 39.42% - - -
FCF Conversion (Net income) 32.61% 69.18% 49.38% - - -
Dividend per Share 2 3.000 - 0.5000 - - -
Announcement Date 5/23/18 5/28/19 5/21/20 5/24/21 5/23/22 5/23/23
1LKR in Million2LKR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 420 219 152 409 650 1,080
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.5226 x 0.3657 x 0.4411 x -0.6337 x 7.935 x 4.377 x
Free Cash Flow 1 288 326 136 62.7 -128 -361
ROE (net income / shareholders' equity) 14.5% 7.47% 4.21% -13.1% 0.07% -1.65%
ROA (Net income/ Total Assets) 4.92% 3.28% 1.25% -6.8% -0.61% 0.64%
Assets 1 17,952 14,364 22,053 12,034 -672.6 -15,151
Book Value Per Share 2 30.90 32.20 33.10 29.20 29.40 29.70
Cash Flow per Share 2 0.4100 0.2500 0.5500 0.3500 0.2800 0.3300
Capex 1 230 114 153 16.5 91.4 504
Capex / Sales 7.18% 4.03% 6.57% 2.04% 5.03% 14.11%
Announcement Date 5/23/18 5/28/19 5/21/20 5/24/21 5/23/22 5/23/23
1LKR in Million2LKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TRAN.N0000 Stock
  4. Financials Trans Asia Hotels PLC