Financials MEGAKRÁN Kereskedelmi és Szolgáltató Nyilvánosan Muködo Részvénytársaság

Equities

MEGAKRAN

HU0000178272

End-of-day quote Budapest S.E. 06:00:00 2024-07-11 pm EDT 5-day change 1st Jan Change
4.24 HUF -3.64% Intraday chart for MEGAKRÁN Kereskedelmi és Szolgáltató Nyilvánosan Muködo Részvénytársaság -2.30% +7.89%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 2,876 3,078 8,441 3,833 3,813
Enterprise Value (EV) 1 3,525 4,840 9,083 5,286 4,956
P/E ratio 36.4 x -12 x 149 x -26.5 x 19 x
Yield - - 1.15% - -
Capitalization / Revenue 1.58 x 1.96 x 3.85 x 1.74 x 1.36 x
EV / Revenue 1.94 x 3.09 x 4.14 x 2.4 x 1.76 x
EV / EBITDA 9.4 x 39.5 x 18 x 19 x 9.2 x
EV / FCF -3,774,216 x -4,749,016 x -10,272,022 x 24,342,527 x 36,904,059 x
FCF Yield -0% -0% -0% 0% 0%
Price to Book 1.69 x 2.12 x 3.17 x 1.66 x 1.52 x
Nbr of stocks (in thousands) 777,263 777,263 970,263 970,263 970,263
Reference price 2 3.700 3.960 8.700 3.950 3.930
Announcement Date 4/22/20 4/16/21 4/26/22 4/26/23 4/26/24
1HUF in Million2HUF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,678 1,817 1,567 2,192 2,200 2,813
EBITDA 1 385.1 374.9 122.5 504.7 277.7 538.8
EBIT 1 174.4 76.85 -245.5 61.24 -171.9 111.8
Operating Margin 10.39% 4.23% -15.66% 2.79% -7.82% 3.97%
Earnings before Tax (EBT) 1 176.1 78.98 -256.5 56.68 -123.1 247.7
Net income 1 173 78.98 -256.5 56.68 -143.6 198.6
Net margin 10.31% 4.35% -16.37% 2.59% -6.53% 7.06%
EPS - 0.1016 -0.3300 0.0584 -0.1492 0.2064
Free Cash Flow - -934 -1,019 -884.3 217.1 134.3
FCF margin - -51.41% -65.03% -40.35% 9.87% 4.77%
FCF Conversion (EBITDA) - - - - 78.19% 24.93%
FCF Conversion (Net income) - - - - - 67.63%
Dividend per Share - - - 0.1000 - -
Announcement Date 4/22/20 4/22/20 4/16/21 4/26/22 4/26/23 4/26/24
1HUF in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 649 1,762 642 1,453 1,143
Net Cash position 1 179 - - - - -
Leverage (Debt/EBITDA) - 1.732 x 14.39 x 1.272 x 5.232 x 2.122 x
Free Cash Flow - -934 -1,019 -884 217 134
ROE (net income / shareholders' equity) - 4.74% -16.3% 2.76% -5.96% 8.32%
ROA (Net income/ Total Assets) - 1.47% -3.93% 0.75% -1.93% 1.34%
Assets 1 - 5,369 6,532 7,511 7,421 14,828
Book Value Per Share - 2.190 1.860 2.750 2.380 2.580
Cash Flow per Share - 0.4000 0.0100 1.150 0.7400 0.6800
Capex 1 583 1,019 1,597 1,191 186 279
Capex / Sales 34.78% 56.06% 101.9% 54.32% 8.44% 9.93%
Announcement Date 4/22/20 4/22/20 4/16/21 4/26/22 4/26/23 4/26/24
1HUF in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MEGAKRAN Stock
  4. Financials MEGAKRÁN Kereskedelmi és Szolgáltató Nyilvánosan Muködo Részvénytársaság