Financials Delta Credit SPV

Equities

DLC

BG1100088068

Diversified REITs

End-of-day quote Bulgaria S.E. 06:00:00 2024-05-29 pm EDT 5-day change 1st Jan Change
38 BGN -.--% Intraday chart for Delta Credit SPV -.--% +2.70%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 48.1 47.84 48.1 48.1 48.1 48.1
Enterprise Value (EV) 1 46.34 46.15 46.86 46.7 47.9 48.04
P/E ratio 3,436 x 6,835 x 8,017 x 875 x 2,186 x 2,291 x
Yield 0.03% 0.01% 0.01% 0.1% - -
Capitalization / Revenue 70.9 x 123 x 112 x 57.7 x 52.5 x 28.9 x
EV / Revenue 68.4 x 118 x 109 x 56.1 x 52.2 x 28.9 x
EV / EBITDA - - - - - -
EV / FCF 580 x -329 x -107 x 318 x -40.9 x -2,147 x
FCF Yield 0.17% -0.3% -0.94% 0.31% -2.45% -0.05%
Price to Book 22.1 x 22 x 22.1 x 21.6 x 21.9 x 21.7 x
Nbr of stocks (in thousands) 1,300 1,300 1,300 1,300 1,300 1,300
Reference price 2 37.00 36.80 37.00 37.00 37.00 37.00
Announcement Date 3/29/19 4/4/20 3/24/21 3/31/23 3/31/23 4/1/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 0.678 0.39 0.431 0.833 0.917 1.662
EBITDA - - - - - -
EBIT 1 0.457 0.156 0.168 0.362 0.367 1.326
Operating Margin 67.4% 40% 38.98% 43.46% 40.02% 79.78%
Earnings before Tax (EBT) 1 0.014 0.007 0.006 0.055 0.022 0.021
Net income 1 0.014 0.007 0.006 0.055 0.022 0.021
Net margin 2.06% 1.79% 1.39% 6.6% 2.4% 1.26%
EPS 2 0.0108 0.005384 0.004615 0.0423 0.0169 0.0162
Free Cash Flow 1 0.0799 -0.1402 -0.4399 0.1466 -1.172 -0.0224
FCF margin 11.78% -35.96% -102.06% 17.6% -127.75% -1.35%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 570.54% - - 266.59% - -
Dividend per Share 2 0.009400 0.005000 0.004000 0.0380 - -
Announcement Date 3/29/19 4/4/20 3/24/21 3/31/23 3/31/23 4/1/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1.76 1.69 1.24 1.41 0.2 0.06
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 0.08 -0.14 -0.44 0.15 -1.17 -0.02
ROE (net income / shareholders' equity) 0.64% 0.32% 0.28% 2.5% 1% 0.95%
ROA (Net income/ Total Assets) 5.26% 1.77% 1.31% 2.13% 1.39% 4.29%
Assets 1 0.2663 0.3944 0.4577 2.586 1.588 0.4894
Book Value Per Share 2 1.680 1.670 1.670 1.710 1.690 1.710
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.0200 0.0100 0.0300
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 3/29/19 4/4/20 3/24/21 3/31/23 3/31/23 4/1/24
1BGN in Million2BGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DLC Stock
  4. Financials Delta Credit SPV