Financials Bulgarian Stock Exchange AD

Equities

BSE

BG1100016978

Financial & Commodity Market Operators

End-of-day quote Bulgaria S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
14.8 BGN -0.67% Intraday chart for Bulgarian Stock Exchange AD +1.37% +23.33%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 35.55 31.86 32.26 59.07 57.64 77.29
Enterprise Value (EV) 1 -35.44 -77.49 -143.6 -245.5 -196 -53.09
P/E ratio 10.8 x 11.5 x 7.3 x 8.84 x 12.7 x 6.17 x
Yield - 0.63% 1.63% 11.5% 11.6% -
Capitalization / Revenue 4.03 x 3.06 x 2.6 x 3.69 x 3.33 x 4.35 x
EV / Revenue -4.02 x -7.43 x -11.6 x -15.3 x -11.3 x -2.99 x
EV / EBITDA -12.4 x -21.9 x -25.9 x -31.5 x -35 x -7.54 x
EV / FCF -0.54 x -2.05 x -2.18 x -1.74 x 3.99 x 0.43 x
FCF Yield -186% -48.8% -45.9% -57.6% 25.1% 234%
Price to Book 2.67 x 1.66 x 1.38 x 2.29 x 2.17 x 2.39 x
Nbr of stocks (in thousands) 6,583 6,583 6,583 6,563 6,441 6,441
Reference price 2 5.400 4.840 4.900 9.000 8.950 12.00
Announcement Date 4/24/19 2/29/20 2/26/21 4/29/22 4/27/23 4/24/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8.81 10.43 12.41 16.02 17.3 17.76
EBITDA 1 2.863 3.534 5.539 7.791 5.607 7.04
EBIT 1 2.746 3.11 4.993 7.183 5.008 6.447
Operating Margin 31.17% 29.82% 40.23% 44.83% 28.96% 36.3%
Earnings before Tax (EBT) 1 3.639 3.192 5.065 7.408 5.128 14
Net income 1 3.292 2.769 4.417 6.605 4.533 12.52
Net margin 37.37% 26.55% 35.59% 41.22% 26.21% 70.5%
EPS 2 0.5001 0.4206 0.6710 1.018 0.7038 1.944
Free Cash Flow 1 65.79 37.8 65.85 141.4 -49.16 -124.3
FCF margin 746.79% 362.43% 530.56% 882.12% -284.26% -699.7%
FCF Conversion (EBITDA) 2,298.01% 1,069.55% 1,188.81% 1,814.29% - -
FCF Conversion (Net income) 1,998.55% 1,365.04% 1,490.79% 2,140.06% - -
Dividend per Share - 0.0306 0.0800 1.033 1.040 -
Announcement Date 4/24/19 2/29/20 2/26/21 4/29/22 4/27/23 4/24/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 71 109 176 305 254 130
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 65.8 37.8 65.8 141 -49.2 -124
ROE (net income / shareholders' equity) 27.9% 15.5% 20.8% 27.3% 17.5% 42.5%
ROA (Net income/ Total Assets) 2.93% 1.61% 1.94% 1.46% 0.77% 1.07%
Assets 1 112.5 171.6 228.3 453.2 586.6 1,171
Book Value Per Share 2 2.030 2.910 3.550 3.920 4.130 5.030
Cash Flow per Share 2 10.80 16.60 26.70 47.30 39.40 20.30
Capex 1 0.06 0.12 0.25 0.67 0.29 0.08
Capex / Sales 0.68% 1.12% 2.04% 4.18% 1.65% 0.47%
Announcement Date 4/24/19 2/29/20 2/26/21 4/29/22 4/27/23 4/24/24
1BGN in Million2BGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. BSE Stock
  4. Financials Bulgarian Stock Exchange AD