Financials CNTEE Transelectrica SA

Equities

TEL

ROTSELACNOR9

Electric Utilities

End-of-day quote Bucharest S.E. 06:00:00 2024-06-10 pm EDT 5-day change 1st Jan Change
36.4 RON +0.69% Intraday chart for CNTEE Transelectrica SA +9.64% +20.93%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,448 1,877 1,649 1,591 2,206 2,668 - -
Enterprise Value (EV) 1 1,211 1,444 1,489 1,436 1,759 1,954 1,862 1,746
P/E ratio 13.9 x 13.7 x - - 10.1 x 8.18 x 6.23 x 6.16 x
Yield - 3.4% - - - 6.84% 6.13% 6.92%
Capitalization / Revenue 0.6 x 0.78 x 0.44 x 0.25 x 0.47 x 0.61 x 0.59 x 0.58 x
EV / Revenue 0.51 x 0.6 x 0.39 x 0.23 x 0.37 x 0.45 x 0.41 x 0.38 x
EV / EBITDA 2.98 x 3.24 x 5.04 x 1.63 x 3.01 x 2.61 x 2.11 x 1.93 x
EV / FCF 127 x - - - 7.61 x 8.08 x 6.77 x 6.24 x
FCF Yield 0.79% - - - 13.1% 12.4% 14.8% 16%
Price to Book 0.44 x 0.55 x 0.49 x - 0.43 x 0.61 x 0.58 x 0.55 x
Nbr of stocks (in thousands) 73,303 73,303 73,303 73,303 73,303 73,303 - -
Reference price 2 19.75 25.60 22.50 21.70 30.10 36.40 36.40 36.40
Announcement Date 2/14/20 3/26/21 4/29/22 2/27/23 2/28/24 - - -
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,398 2,393 3,784 6,286 4,721 4,364 4,549 4,580
EBITDA 1 407 445.2 295.3 881.3 584.2 750 882 903
EBIT 1 126 170.3 11.49 623.7 248.8 373 488 492
Operating Margin 5.25% 7.12% 0.3% 9.92% 5.27% 8.55% 10.73% 10.74%
Earnings before Tax (EBT) 1 119 165 2.26 618.8 253.4 389 509 516
Net income 1 104 137.6 1.304 529.2 218.8 326 428 433
Net margin 4.34% 5.75% 0.03% 8.42% 4.64% 7.47% 9.41% 9.45%
EPS 2 1.425 1.870 - - 2.985 4.450 5.840 5.910
Free Cash Flow 1 9.559 - - - 231.1 242 275 280
FCF margin 0.4% - - - 4.9% 5.55% 6.05% 6.11%
FCF Conversion (EBITDA) 2.35% - - - 39.55% 32.27% 31.18% 31.01%
FCF Conversion (Net income) 9.19% - - - 105.6% 74.23% 64.25% 64.67%
Dividend per Share 2 - 0.8700 - - - 2.490 2.230 2.520
Announcement Date 2/14/20 3/26/21 4/29/22 2/27/23 2/28/24 - - -
1RON in Million2RON
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q1 2022 Q2 2023 Q2 2023 Q3
Net sales 1 860 1,231 1,374 1,092 1,109
EBITDA 1 43 75 89 166 139
EBIT 1 -23.42 12.65 23.25 81.59 53.43
Operating Margin -2.72% 1.03% 1.69% 7.47% 4.82%
Earnings before Tax (EBT) - - - - -
Net income 1 -23.57 8.032 20.03 81.33 44.94
Net margin -2.74% 0.65% 1.46% 7.45% 4.05%
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 11/16/21 5/13/22 8/12/22 8/16/23 11/14/23
1RON in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 237 433 160 155 447 714 806 922
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 9.56 - - - 231 242 275 280
ROE (net income / shareholders' equity) 2.89% 4.1% 0.04% 14.3% 4.85% 7.7% 9.5% 9.1%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 45.00 46.70 46.20 - 70.40 59.60 63.00 66.70
Cash Flow per Share - - - - - - - -
Capex 1 238 - - - 668 450 525 539
Capex / Sales 9.9% - - - 14.16% 10.31% 11.54% 11.77%
Announcement Date 2/14/20 3/26/21 4/29/22 2/27/23 2/28/24 - - -
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
36.4 RON
Average target price
33.7 RON
Spread / Average Target
-7.42%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. TEL Stock
  4. Financials CNTEE Transelectrica SA