Financials Manufacturas de Cemento S.A.

Equities

TITAN

COD06PA00019

Construction Materials

End-of-day quote Bolsa De Valores De Colombia 03:30:00 14/06/2024 am IST 5-day change 1st Jan Change
20,000 COP 0.00% Intraday chart for Manufacturas de Cemento S.A. 0.00% +7.53%

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 48,107 41,814 41,814 25,172 23,774 23,774
Enterprise Value (EV) 1 71,484 70,790 68,590 48,106 43,564 48,706
P/E ratio -7.64 x -7.49 x -2.6 x 7.74 x 48.6 x 18.1 x
Yield - - - - - -
Capitalization / Revenue 0.8 x 0.75 x 0.9 x 0.55 x 0.64 x 0.4 x
EV / Revenue 1.19 x 1.27 x 1.48 x 1.04 x 1.18 x 0.82 x
EV / EBITDA 9.41 x 9.62 x -12.3 x 6.24 x 12.7 x 4.78 x
EV / FCF -154 x -22.6 x 11.3 x -5.04 x 9.67 x 8.99 x
FCF Yield -0.65% -4.43% 8.84% -19.9% 10.3% 11.1%
Price to Book 0.57 x 0.47 x 0.56 x 0.36 x 0.34 x 0.29 x
Nbr of stocks (in thousands) 1,398 1,398 1,398 1,398 1,398 1,398
Reference price 2 34,400 29,900 29,900 18,000 17,000 17,000
Announcement Date 30/03/17 28/03/18 29/03/19 30/03/20 30/03/21 31/03/22
1COP in Million2COP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 60,191 55,856 46,325 46,174 36,955 59,452
EBITDA 1 7,600 7,362 -5,587 7,707 3,436 10,184
EBIT 1 1,975 4,409 -8,576 6,106 1,858 8,805
Operating Margin 3.28% 7.89% -18.51% 13.22% 5.03% 14.81%
Earnings before Tax (EBT) 1 -6,090 -4,775 -17,904 4,722 604.3 4,606
Net income 1 -6,296 -5,581 -16,058 3,254 489.1 1,313
Net margin -10.46% -9.99% -34.66% 7.05% 1.32% 2.21%
EPS 2 -4,502 -3,991 -11,483 2,327 349.7 939.0
Free Cash Flow 1 -463 -3,134 6,062 -9,553 4,503 5,418
FCF margin -0.77% -5.61% 13.09% -20.69% 12.18% 9.11%
FCF Conversion (EBITDA) - - - - 131.05% 53.21%
FCF Conversion (Net income) - - - - 920.65% 412.61%
Dividend per Share - - - - - -
Announcement Date 30/03/17 28/03/18 29/03/19 30/03/20 30/03/21 31/03/22
1COP in Million2COP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 23,377 28,976 26,776 22,933 19,790 24,932
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.076 x 3.936 x -4.792 x 2.976 x 5.76 x 2.448 x
Free Cash Flow 1 -463 -3,134 6,062 -9,553 4,503 5,418
ROE (net income / shareholders' equity) -7.31% -6.45% -21.8% 4.62% 0.73% 1.75%
ROA (Net income/ Total Assets) 0.76% 1.73% -3.29% 2.45% 0.78% 3.24%
Assets 1 -8,28,500 -3,22,463 4,87,811 1,32,638 63,108 40,568
Book Value Per Share 2 60,173 63,366 53,699 50,229 50,337 58,572
Cash Flow per Share 2 1,141 1,528 3,011 2,613 4,165 1,470
Capex 1 12,151 5,922 645 1,255 964 901
Capex / Sales 20.19% 10.6% 1.39% 2.72% 2.61% 1.51%
Announcement Date 30/03/17 28/03/18 29/03/19 30/03/20 30/03/21 31/03/22
1COP in Million2COP
Estimates
  1. Stock Market
  2. Equities
  3. TITAN Stock
  4. Financials Manufacturas de Cemento S.A.