Financials Trinidad Cement Limited

Equities

TCL

TTP939111089

Construction Materials

End-of-day quote Trinidad and Tobago S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
2.6 TTD 0.00% Intraday chart for Trinidad Cement Limited +1.96% -16.40%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,394 1,015 743.6 929.5 1,331 1,450
Enterprise Value (EV) 1 2,188 1,879 1,566 1,482 1,721 1,823
P/E ratio -5.24 x -27 x -69.3 x -38.4 x 9.46 x -102 x
Yield - - - - - -
Capitalization / Revenue 0.81 x 0.59 x 0.45 x 0.55 x 0.7 x 0.7 x
EV / Revenue 1.28 x 1.09 x 0.94 x 0.88 x 0.91 x 0.88 x
EV / EBITDA 6.99 x 5.32 x 4.52 x 3.49 x 3.81 x 3.73 x
EV / FCF 11.3 x 129 x 21.7 x 5.08 x 12.1 x 18.2 x
FCF Yield 8.87% 0.77% 4.61% 19.7% 8.26% 5.51%
Price to Book 1.83 x 1.52 x 1.15 x 1.64 x 1.74 x 2.07 x
Nbr of stocks (in thousands) 371,662 371,803 371,803 371,803 371,803 371,803
Reference price 2 3.750 2.730 2.000 2.500 3.580 3.900
Announcement Date 4/25/18 3/28/19 3/31/20 3/31/21 3/31/22 5/4/23
1TTD in Million2TTD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,713 1,721 1,671 1,692 1,897 2,061
EBITDA 1 313 353 346.2 424.4 451.6 488.7
EBIT 1 185 225.9 210.3 282.5 331.5 357.1
Operating Margin 10.8% 13.12% 12.59% 16.69% 17.48% 17.32%
Earnings before Tax (EBT) 1 -172.2 56.16 53.22 93.89 243.7 169.8
Net income 1 -266.2 -37.66 -10.38 -24.18 140.8 -14.16
Net margin -15.54% -2.19% -0.62% -1.43% 7.42% -0.69%
EPS 2 -0.7161 -0.1013 -0.0289 -0.0650 0.3786 -0.0381
Free Cash Flow 1 194.1 14.54 72.14 291.6 142.2 100.4
FCF margin 11.33% 0.84% 4.32% 17.23% 7.5% 4.87%
FCF Conversion (EBITDA) 62.02% 4.12% 20.84% 68.72% 31.48% 20.54%
FCF Conversion (Net income) - - - - 101% -
Dividend per Share - - - - - -
Announcement Date 4/25/18 3/28/19 3/31/20 3/31/21 3/31/22 5/4/23
1TTD in Million2TTD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 794 864 823 553 390 373
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.538 x 2.447 x 2.376 x 1.303 x 0.8625 x 0.7631 x
Free Cash Flow 1 194 14.5 72.1 292 142 100
ROE (net income / shareholders' equity) -28.8% -1.01% 2.16% 2.23% 24.6% 6.54%
ROA (Net income/ Total Assets) 4.14% 5.43% 5.11% 7.15% 8.78% 9.39%
Assets 1 -6,428 -693.9 -203 -338.2 1,603 -150.8
Book Value Per Share 2 2.050 1.800 1.740 1.530 2.060 1.880
Cash Flow per Share 2 0.3200 0.2100 0.2400 0.2400 0.2000 0.2300
Capex 1 215 170 140 114 146 113
Capex / Sales 12.55% 9.86% 8.36% 6.74% 7.69% 5.46%
Announcement Date 4/25/18 3/28/19 3/31/20 3/31/21 3/31/22 5/4/23
1TTD in Million2TTD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TCL Stock
  4. Financials Trinidad Cement Limited