Financials Alcomet AD

Equities

ALCM

BG11ALSUAT14

Aluminum

End-of-day quote Bulgaria S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
6.9 BGN -6.76% Intraday chart for Alcomet AD 0.00% -2.13%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 213.6 132 123 135.5 146.3 126.6
Enterprise Value (EV) 1 337.5 245.3 246.6 324.6 303.8 261.5
P/E ratio 15.7 x 14.1 x -34.6 x -305 x 2.55 x -22.3 x
Yield - - - - 9.63% -
Capitalization / Revenue 0.59 x 0.38 x 0.36 x 0.26 x 0.21 x 0.29 x
EV / Revenue 0.93 x 0.7 x 0.71 x 0.63 x 0.44 x 0.61 x
EV / EBITDA 13.6 x 10.9 x 19.7 x 19.4 x 4.65 x 16.4 x
EV / FCF -6.9 x 21.8 x -17.2 x -5.89 x -37.2 x 6.99 x
FCF Yield -14.5% 4.58% -5.82% -17% -2.69% 14.3%
Price to Book 0.99 x 0.6 x 0.58 x 0.67 x 0.48 x 0.44 x
Nbr of stocks (in thousands) 17,953 17,953 17,953 17,953 17,953 17,953
Reference price 2 11.90 7.350 6.850 7.550 8.150 7.050
Announcement Date 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23 4/26/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 362.3 348.5 345.5 515 689.9 431.1
EBITDA 1 24.89 22.53 12.5 16.77 65.39 15.93
EBIT 1 11.89 7.522 -3.987 -2.499 45.96 -6.656
Operating Margin 3.28% 2.16% -1.15% -0.49% 6.66% -1.54%
Earnings before Tax (EBT) 1 15.09 10.44 -3.559 -0.445 63.76 -6.178
Net income 1 13.57 9.38 -3.559 -0.445 57.38 -5.665
Net margin 3.75% 2.69% -1.03% -0.09% 8.32% -1.31%
EPS 2 0.7560 0.5225 -0.1982 -0.0248 3.196 -0.3155
Free Cash Flow 1 -48.88 11.23 -14.36 -55.14 -8.169 37.39
FCF margin -13.49% 3.22% -4.16% -10.71% -1.18% 8.67%
FCF Conversion (EBITDA) - 49.84% - - - 234.71%
FCF Conversion (Net income) - 119.69% - - - -
Dividend per Share - - - - 0.7851 -
Announcement Date 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23 4/26/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 124 113 124 189 157 135
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.974 x 5.032 x 9.888 x 11.27 x 2.408 x 8.471 x
Free Cash Flow 1 -48.9 11.2 -14.4 -55.1 -8.17 37.4
ROE (net income / shareholders' equity) 7.04% 4.3% -1.65% -0.22% 22.5% -1.88%
ROA (Net income/ Total Assets) 2.28% 1.23% -0.64% -0.37% 5.96% -0.85%
Assets 1 595.5 759.7 551.9 119.9 962.3 663.1
Book Value Per Share 2 12.00 12.30 11.80 11.30 17.10 16.20
Cash Flow per Share 2 0.1100 0.0700 0.1800 0.0500 0.0500 0.0100
Capex 1 44 25 17.1 18.1 10.7 23.5
Capex / Sales 12.14% 7.18% 4.96% 3.51% 1.54% 5.45%
Announcement Date 4/25/19 2/3/20 1/29/21 1/31/22 2/2/23 4/26/24
1BGN in Million2BGN
Estimates