Financials Eurohold Bulgaria AD

Equities

EUBG

BG1100114062

Multiline Insurance & Brokers

End-of-day quote Bulgaria S.E. 03:30:00 27/06/2024 am IST 5-day change 1st Jan Change
1.5 BGN 0.00% Intraday chart for Eurohold Bulgaria AD -3.23% -11.76%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 308.2 343.3 340.4 616.3 468.8 442.7
Enterprise Value (EV) 1 303.2 390 465.1 1,387 1,486 1,150
P/E ratio 21.8 x 62.7 x -11.6 x 6.75 x -2.96 x 5.82 x
Yield 0.78% - - - - -
Capitalization / Revenue 0.24 x 0.22 x 0.21 x 0.16 x 0.11 x 0.16 x
EV / Revenue 0.24 x 0.25 x 0.29 x 0.37 x 0.33 x 0.41 x
EV / EBITDA 6.13 x 9.1 x 140 x 6.14 x 6.31 x 5.82 x
EV / FCF -6.74 x 4.8 x 5.63 x 2.63 x 13.8 x 38.3 x
FCF Yield -14.8% 20.8% 17.8% 38% 7.23% 2.61%
Price to Book 1.89 x 2.14 x 3.45 x 2.92 x 9.71 x 4.5 x
Nbr of stocks (in thousands) 1,91,449 1,95,062 1,95,648 2,50,523 2,60,423 2,60,423
Reference price 2 1.610 1.760 1.740 2.460 1.800 1.700
Announcement Date 30/04/19 28/02/20 01/03/21 01/03/22 07/06/23 08/06/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,263 1,592 1,587 3,755 4,442 2,827
EBITDA 1 49.46 42.84 3.312 225.9 235.6 197.7
EBIT 1 39.36 30.94 -8.28 177.5 133.9 96.36
Operating Margin 3.12% 1.94% -0.52% 4.73% 3.01% 3.41%
Earnings before Tax (EBT) 1 17.87 8.795 -31.2 124.2 37.34 -25
Net income 1 14.38 5.511 -29.57 94.86 -158.2 76.07
Net margin 1.14% 0.35% -1.86% 2.53% -3.56% 2.69%
EPS 2 0.0739 0.0281 -0.1498 0.3642 -0.6073 0.2921
Free Cash Flow 1 -45 81.28 82.67 527.2 107.5 30.05
FCF margin -3.56% 5.11% 5.21% 14.04% 2.42% 1.06%
FCF Conversion (EBITDA) - 189.76% 2,495.99% 233.33% 45.62% 15.2%
FCF Conversion (Net income) - 1,474.91% - 555.77% - 39.51%
Dividend per Share 2 0.0125 - - - - -
Announcement Date 30/04/19 28/02/20 01/03/21 01/03/22 07/06/23 08/06/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 46.7 125 771 1,017 707
Net Cash position 1 5.03 - - - - -
Leverage (Debt/EBITDA) - 1.09 x 37.64 x 3.413 x 4.318 x 3.577 x
Free Cash Flow 1 -45 81.3 82.7 527 107 30.1
ROE (net income / shareholders' equity) 8.01% 3.98% -17.9% 42.8% 9.92% -57.4%
ROA (Net income/ Total Assets) 1.81% 1.34% -0.33% 4.1% 2.61% 2.43%
Assets 1 795.8 412.1 9,005 2,316 -6,058 3,125
Book Value Per Share 2 0.8500 0.8200 0.5000 0.8400 0.1900 0.3800
Cash Flow per Share 2 0.2500 0.4700 0.3500 0.6000 0.8200 0.8700
Capex 1 5.08 5.64 3.13 47.9 113 102
Capex / Sales 0.4% 0.35% 0.2% 1.28% 2.55% 3.62%
Announcement Date 30/04/19 28/02/20 01/03/21 01/03/22 07/06/23 08/06/24
1BGN in Million2BGN
Estimates
  1. Stock Market
  2. Equities
  3. EUBG Stock
  4. Financials Eurohold Bulgaria AD