Financials Telelink Business Services Group AD

Equities

TBS

BG1100017190

Software

End-of-day quote Bulgaria S.E. 06:00:00 2024-05-30 pm EDT 5-day change 1st Jan Change
8.8 BGN -.--% Intraday chart for Telelink Business Services Group AD -1.12% -4.86%

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 151.2 193.7 141.2 115.5
Enterprise Value (EV) 1 146.1 185.6 130.6 109.7
P/E ratio 12 x 15.6 x 12.9 x 12.2 x
Yield 3.97% 5.29% 7.17% -
Capitalization / Revenue 1.12 x 1.17 x 0.91 x 0.62 x
EV / Revenue 1.08 x 1.12 x 0.84 x 0.59 x
EV / EBITDA 9.34 x 11.8 x 9.54 x 7.86 x
EV / FCF 8.6 x 21.5 x 12.7 x 149 x
FCF Yield 11.6% 4.65% 7.89% 0.67%
Price to Book 10.5 x 11.4 x 7.95 x 4.28 x
Nbr of stocks (in thousands) 12,500 12,500 12,494 12,491
Reference price 2 12.10 15.50 11.30 9.250
Announcement Date 4/29/21 4/30/22 5/2/23 4/29/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 116.4 110.3 135.5 165.7 155.2 185.3
EBITDA 1 9.743 10.36 15.65 15.72 13.69 13.96
EBIT 1 9.17 9.842 14.72 14.61 12.46 11.94
Operating Margin 7.88% 8.92% 10.86% 8.82% 8.03% 6.44%
Earnings before Tax (EBT) 1 8.768 9.143 14.22 14.2 12.38 10.9
Net income 1 7.664 8.152 12.6 12.41 10.93 9.444
Net margin 6.59% 7.39% 9.3% 7.49% 7.05% 5.1%
EPS - 0.6520 1.008 0.9930 0.8750 0.7560
Free Cash Flow 1 -4.102 8.127 16.99 8.634 10.3 0.7338
FCF margin -3.53% 7.37% 12.54% 5.21% 6.64% 0.4%
FCF Conversion (EBITDA) - 78.41% 108.6% 54.91% 75.24% 5.25%
FCF Conversion (Net income) - 99.69% 134.87% 69.59% 94.24% 7.77%
Dividend per Share - 0.0160 0.4800 0.8200 0.8100 -
Announcement Date 8/30/19 5/21/20 4/29/21 4/30/22 5/2/23 4/29/24
1BGN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3.43 7.93 - - - -
Net Cash position 1 - - 5.17 8.16 10.6 5.85
Leverage (Debt/EBITDA) 0.3517 x 0.7655 x - - - -
Free Cash Flow 1 -4.1 8.13 17 8.63 10.3 0.73
ROE (net income / shareholders' equity) 108% 100% 113% 78.8% 62.8% 42.2%
ROA (Net income/ Total Assets) 11% 11.3% 15.3% 13.3% 10.5% 6.95%
Assets 1 69.5 72.13 82.42 92.98 104.1 136
Book Value Per Share - 0.6200 1.160 1.360 1.420 2.160
Cash Flow per Share - 0.1800 0.9400 1.030 1.190 1.130
Capex 1 0.22 2.07 1.36 1.22 3.32 3.34
Capex / Sales 0.19% 1.88% 1% 0.73% 2.14% 1.8%
Announcement Date 8/30/19 5/21/20 4/29/21 4/30/22 5/2/23 4/29/24
1BGN in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. TBS Stock
  4. Financials Telelink Business Services Group AD