Financials Aerostar S.A.

Equities

ARS

ROAEROACNOR5

Aerospace & Defense

End-of-day quote Bucharest S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
9.24 RON -0.43% Intraday chart for Aerostar S.A. -0.43% +5.60%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 738.5 814.7 651.7 1,256 1,173 1,332
Enterprise Value (EV) 1 571 609.6 451.4 983.3 927.9 1,088
P/E ratio 9.24 x 12.3 x 17 x 21 x 13 x 14.3 x
Yield 2.23% 2.43% 2.8% 1.82% 2.34% 2.4%
Capitalization / Revenue 2.06 x 2.02 x 2.18 x 3.32 x 2.5 x 2.62 x
EV / Revenue 1.59 x 1.51 x 1.51 x 2.6 x 1.98 x 2.14 x
EV / EBITDA 5.27 x 5.36 x 6.86 x 9.63 x 7.4 x 8.49 x
EV / FCF -18.4 x 13.4 x 25.5 x 16.1 x 32.8 x 26.5 x
FCF Yield -5.44% 7.49% 3.92% 6.23% 3.04% 3.78%
Price to Book 2.34 x 2.24 x 1.71 x 2.98 x 2.37 x 2.41 x
Nbr of stocks (in thousands) 152,277 152,277 152,277 152,277 152,277 152,277
Reference price 2 4.850 5.350 4.280 8.250 7.700 8.750
Announcement Date 4/25/19 4/22/20 4/22/21 4/21/22 4/22/23 4/19/24
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 358.5 403.5 299.5 378.1 469.1 509
EBITDA 1 108.4 113.7 65.84 102.1 125.5 128.1
EBIT 1 83.09 87.78 40.86 76.37 101.4 102.2
Operating Margin 23.17% 21.75% 13.64% 20.2% 21.62% 20.08%
Earnings before Tax (EBT) 1 87.42 75.11 42.06 69.65 99.67 96.96
Net income 1 79.92 65.98 38.44 59.94 90.27 93.03
Net margin 22.29% 16.35% 12.84% 15.85% 19.24% 18.28%
EPS 2 0.5248 0.4333 0.2525 0.3936 0.5928 0.6109
Free Cash Flow 1 -31.04 45.64 17.68 61.22 28.25 41.08
FCF margin -8.66% 11.31% 5.9% 16.19% 6.02% 8.07%
FCF Conversion (EBITDA) - 40.15% 26.85% 59.94% 22.52% 32.06%
FCF Conversion (Net income) - 69.17% 45.99% 102.13% 31.3% 44.16%
Dividend per Share 2 0.1080 0.1300 0.1200 0.1500 0.1800 0.2100
Announcement Date 4/25/19 4/22/20 4/22/21 4/21/22 4/22/23 4/19/24
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 168 205 200 273 245 244
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -31 45.6 17.7 61.2 28.3 41.1
ROE (net income / shareholders' equity) 28.1% 19.4% 10.3% 15% 19.7% 17.8%
ROA (Net income/ Total Assets) 11.2% 10.5% 4.63% 8.17% 9.49% 8.75%
Assets 1 715.7 627.2 830.6 733.7 951.5 1,063
Book Value Per Share 2 2.070 2.390 2.500 2.770 3.240 3.620
Cash Flow per Share 2 1.100 1.360 1.330 1.800 1.620 1.610
Capex 1 32.7 37.7 46.3 7.25 31.3 22.8
Capex / Sales 9.11% 9.35% 15.44% 1.92% 6.66% 4.49%
Announcement Date 4/25/19 4/22/20 4/22/21 4/21/22 4/22/23 4/19/24
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ARS Stock
  4. Financials Aerostar S.A.