Financials Telestrada SA

Equities

TLS

PLTLSTD00019

Integrated Telecommunications Services

End-of-day quote Warsaw S.E. 06:00:00 2024-07-11 pm EDT 5-day change 1st Jan Change
18 PLN +1.12% Intraday chart for Telestrada SA +0.56% +7.78%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 42.85 35.91 42.25 62.34 29.22 33.88
Enterprise Value (EV) 1 35.69 27.66 28.7 42.58 18.38 17.81
P/E ratio 4.25 x 5.13 x -386 x 4.41 x 9.08 x 5.53 x
Yield 10.6% - - - - -
Capitalization / Revenue 0.76 x 0.66 x 0.75 x 0.99 x 0.58 x 0.65 x
EV / Revenue 0.63 x 0.51 x 0.51 x 0.68 x 0.36 x 0.34 x
EV / EBITDA 2.88 x 2.8 x 8.63 x 2.25 x 1.55 x 1.79 x
EV / FCF 4.98 x 4.56 x 2.28 x 3.32 x 3.9 x 3.03 x
FCF Yield 20.1% 22% 43.8% 30.1% 25.6% 33%
Price to Book 1.78 x 1.41 x 1.59 x 1.73 x 0.89 x 1.77 x
Nbr of stocks (in thousands) 3,018 3,018 3,018 2,734 2,029 2,029
Reference price 2 14.20 11.90 14.00 22.80 14.40 16.70
Announcement Date 5/31/19 6/30/20 5/31/21 5/31/22 5/31/23 5/31/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 56.74 54.54 56.1 62.83 50.8 51.89
EBITDA 1 12.37 9.863 3.325 18.94 11.84 9.961
EBIT 1 10.7 8.958 1.83 17.41 10.65 8.811
Operating Margin 18.86% 16.43% 3.26% 27.72% 20.96% 16.98%
Earnings before Tax (EBT) 1 10.58 9.003 1.974 17.59 6.42 7.702
Net income 1 10.41 7.231 -0.113 14.14 4.337 6.13
Net margin 18.35% 13.26% -0.2% 22.5% 8.54% 11.81%
EPS 2 3.339 2.319 -0.0362 5.170 1.586 3.021
Free Cash Flow 1 7.17 6.073 12.56 12.81 4.714 5.887
FCF margin 12.64% 11.14% 22.39% 20.39% 9.28% 11.35%
FCF Conversion (EBITDA) 57.95% 61.57% 377.84% 67.65% 39.82% 59.1%
FCF Conversion (Net income) 68.87% 83.98% - 90.64% 108.68% 96.03%
Dividend per Share 2 1.500 - - - - -
Announcement Date 5/31/19 6/30/20 5/31/21 5/31/22 5/31/23 5/31/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 7.16 8.25 13.6 19.8 10.8 16.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 7.17 6.07 12.6 12.8 4.71 5.89
ROE (net income / shareholders' equity) 47.2% 29.2% -0.46% 52.3% 13.8% 23.6%
ROA (Net income/ Total Assets) 24.8% 19% 3.4% 26.8% 14.9% 14.4%
Assets 1 42.03 38.12 -3.328 52.74 29.05 42.46
Book Value Per Share 2 7.960 8.450 8.830 13.20 16.10 9.460
Cash Flow per Share 2 2.690 3.220 5.310 5.930 3.080 6.150
Capex 1 2.18 0.18 0.33 0.5 2.43 1.01
Capex / Sales 3.85% 0.33% 0.58% 0.8% 4.79% 1.94%
Announcement Date 5/31/19 6/30/20 5/31/21 5/31/22 5/31/23 5/31/24
1PLN in Million2PLN
Estimates
  1. Stock Market
  2. Equities
  3. TLS Stock
  4. Financials Telestrada SA