Financials Romcab SA

Equities

MCAB

ROMCABACNOR7

Electrical Components & Equipment

End-of-day quote Bucharest S.E. 06:00:00 2024-07-10 pm EDT 5-day change 1st Jan Change
0.033 RON -1.20% Intraday chart for Romcab SA -2.37% -59.56%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 17.65 17.65 17.65 108.9 22.86 82.8
Enterprise Value (EV) 1 363.3 365.2 361 211.2 179.6 242.4
P/E ratio -0.06 x -0.13 x -0.25 x 1.84 x 0.33 x 5.2 x
Yield - - - - - -
Capitalization / Revenue 0.06 x 0.04 x 0.02 x 0.06 x 0.01 x 0.17 x
EV / Revenue 1.28 x 0.79 x 0.41 x 0.11 x 0.1 x 0.51 x
EV / EBITDA -1.2 x -3.01 x -7.5 x 2.13 x 1.59 x 3.49 x
EV / FCF 3.15 x 5.28 x -12.8 x -1.76 x -1.84 x 1.43 x
FCF Yield 31.8% 18.9% -7.83% -56.8% -54.4% 69.7%
Price to Book -0.03 x -0.02 x -0.02 x -0.19 x -0.08 x -0.33 x
Nbr of stocks (in thousands) 234,652 234,652 234,652 234,652 234,652 1,014,652
Reference price 2 0.0752 0.0752 0.0752 0.4640 0.0974 0.0816
Announcement Date 5/30/19 5/5/20 4/28/21 5/17/22 4/27/23 4/30/24
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 284.1 462.1 877 1,853 1,880 476.1
EBITDA 1 -303.8 -121.4 -48.16 99.23 112.9 69.49
EBIT 1 -314.8 -131.6 -58.32 80.08 81.27 45.86
Operating Margin -110.82% -28.48% -6.65% 4.32% 4.32% 9.63%
Earnings before Tax (EBT) 1 -315.3 -140.8 -71.09 59.27 68.29 15.91
Net income 1 -315.3 -140.8 -71.09 59.27 68.29 15.91
Net margin -111.01% -30.47% -8.11% 3.2% 3.63% 3.34%
EPS 2 -1.344 -0.6000 -0.3030 0.2526 0.2910 0.0157
Free Cash Flow 1 115.4 69.12 -28.26 -120 -97.74 169
FCF margin 40.61% 14.96% -3.22% -6.47% -5.2% 35.49%
FCF Conversion (EBITDA) - - - - - 243.14%
FCF Conversion (Net income) - - - - - 1,061.91%
Dividend per Share - - - - - -
Announcement Date 5/30/19 5/5/20 4/28/21 5/17/22 4/27/23 4/30/24
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 346 348 343 102 157 160
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -1.138 x -2.862 x -7.129 x 1.032 x 1.389 x 2.296 x
Free Cash Flow 1 115 69.1 -28.3 -120 -97.7 169
ROE (net income / shareholders' equity) 79.1% 22.3% 9.79% -8.96% -15.7% -5.85%
ROA (Net income/ Total Assets) -37% -23.5% -11.7% 8.93% 5.6% 3.1%
Assets 1 852.9 598.7 607.9 663.4 1,219 513.9
Book Value Per Share 2 -2.370 -3.010 -3.180 -2.460 -1.240 -0.2500
Cash Flow per Share 2 0 0 0.0200 0.2600 0.0100 0
Capex - 0.59 11.4 56.3 85.5 30.3
Capex / Sales - 0.13% 1.31% 3.04% 4.55% 6.36%
Announcement Date 5/30/19 5/5/20 4/28/21 5/17/22 4/27/23 4/30/24
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA