Stock BSUL BAYAN SULU
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bayan Sulu

Equities

BSUL

KZ1C00000165

Food Processing

End-of-day quote Kazakhstan S.E.
Other stock markets
 06:00:00 2024-05-16 pm EDT 		5-day change 1st Jan Change
441.5 KZT 0.00% Intraday chart for Bayan Sulu 0.00% 0.00%
2023 JSC Bayan Sulu Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 JSC Bayan Sulu Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 12,951 13,340 13,340 13,340 13,331 13,353
Enterprise Value (EV) 1 13,731 15,109 14,334 11,871 13,846 19,105
P/E ratio 5.74 x 10.1 x 9.91 x 4.76 x 6.8 x 2.91 x
Yield - - - 2.68% - -
Capitalization / Revenue 0.35 x 0.4 x 0.39 x 0.3 x 0.48 x 0.27 x
EV / Revenue 0.37 x 0.45 x 0.42 x 0.26 x 0.5 x 0.39 x
EV / EBITDA 3.23 x 4.49 x 3.62 x 2.18 x 3.32 x 2.53 x
EV / FCF -11.1 x -107 x 8.72 x 7.55 x -12.5 x -6.73 x
FCF Yield -9.02% -0.93% 11.5% 13.2% -7.97% -14.9%
Price to Book 0.71 x 0.7 x 0.66 x 0.59 x 0.55 x 0.5 x
Nbr of stocks (in thousands) 44,660 44,660 44,660 44,660 44,660 44,660
Reference price 2 290.0 298.7 298.7 298.7 298.5 299.0
Announcement Date 5/31/18 6/21/19 6/24/20 6/30/21 5/13/22 5/30/23
1KZT in Million2KZT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 37,278 33,211 34,304 44,875 27,625 48,831
EBITDA 1 4,248 3,368 3,964 5,446 4,169 7,551
EBIT 1 3,320 2,339 2,730 4,236 2,994 6,340
Operating Margin 8.9% 7.04% 7.96% 9.44% 10.84% 12.98%
Earnings before Tax (EBT) 1 2,665 1,677 1,725 3,288 2,055 5,388
Net income 1 2,258 1,315 1,346 2,801 1,962 4,592
Net margin 6.06% 3.96% 3.92% 6.24% 7.1% 9.4%
EPS 2 50.56 29.45 30.13 62.72 43.93 102.8
Free Cash Flow 1 -1,238 -140.6 1,644 1,572 -1,104 -2,839
FCF margin -3.32% -0.42% 4.79% 3.5% -4% -5.81%
FCF Conversion (EBITDA) - - 41.49% 28.86% - -
FCF Conversion (Net income) - - 122.2% 56.11% - -
Dividend per Share - - - 8.000 - -
Announcement Date 5/31/18 6/21/19 6/24/20 6/30/21 5/13/22 5/30/23
1KZT in Million2KZT
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 779 1,769 995 - 515 5,752
Net Cash position 1 - - - 1,469 - -
Leverage (Debt/EBITDA) 0.1834 x 0.5254 x 0.2509 x - 0.1235 x 0.7617 x
Free Cash Flow 1 -1,238 -141 1,644 1,572 -1,104 -2,839
ROE (net income / shareholders' equity) 13.1% 7.04% 6.87% 13.2% 8.41% 18.1%
ROA (Net income/ Total Assets) 6.49% 4.2% 4.3% 5.9% 4.06% 7.77%
Assets 1 34,807 31,319 31,277 47,485 48,305 59,125
Book Value Per Share 2 408.0 428.0 449.0 504.0 540.0 594.0
Cash Flow per Share 2 233.0 232.0 321.0 364.0 334.0 317.0
Capex 1 2,821 1,141 351 2,008 394 322
Capex / Sales 7.57% 3.43% 1.02% 4.47% 1.43% 0.66%
Announcement Date 5/31/18 6/21/19 6/24/20 6/30/21 5/13/22 5/30/23
1KZT in Million2KZT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Chocolate & Confectionery

1st Jan change Capi.
BAYAN SULU Stock Bayan Sulu
0.00% 44.37M
LINDT Stock Lindt
+5.49% 27.31B
BARRY CALLEBAUT AG Stock Barry Callebaut AG
+11.49% 9.54B
TOOTSIE ROLL INDUSTRIES, INC. Stock Tootsie Roll Industries, Inc.
-8.28% 2.13B
MORINAGA&CO., LTD. Stock Morinaga&Co., Ltd.
-2.46% 1.44B
JOHN B. SANFILIPPO & SON, INC. Stock John B. Sanfilippo & Son, Inc.
-0.77% 1.19B
GUAN CHONG Stock Guan Chong
+99.45% 915M
CLOETTA AB Stock Cloetta AB
+2.95% 503M
JOSEF MANNER & COMP. AG Stock Josef Manner & Comp. AG
-1.80% 224M
WAWEL S.A. Stock Wawel S.A.
-8.80% 225M
Chocolate & Confectionery
  1. Stock Market
  2. Equities
  3. BSUL Stock
  4. Financials Bayan Sulu
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW