Financials MPP Jedinstvo a.d.

Equities

JESV

RSJESVE87017

Construction & Engineering

End-of-day quote Belgrade S.E. 03:30:00 15/05/2024 am IST 5-day change 1st Jan Change
7,000 RSD 0.00% Intraday chart for MPP Jedinstvo a.d. 0.00% -0.14%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,413 1,773 1,583 2,109 1,985 1,631
Enterprise Value (EV) 1 863.4 521.6 1,391 2,287 1,750 1,762
P/E ratio 9.22 x 7.67 x 5.25 x 13.3 x 10.8 x 8.12 x
Yield - - - - - -
Capitalization / Revenue 0.2 x 0.2 x 0.19 x 0.19 x 0.27 x 0.14 x
EV / Revenue 0.12 x 0.06 x 0.17 x 0.21 x 0.24 x 0.15 x
EV / EBITDA 1.06 x 1.2 x 2.69 x 5.35 x 5.23 x 4.28 x
EV / FCF -16.7 x -7.6 x -8.38 x 10.7 x 3.55 x -6.43 x
FCF Yield -5.98% -13.2% -11.9% 9.31% 28.2% -15.6%
Price to Book 0.33 x 0.39 x 0.39 x 0.43 x 0.39 x 0.33 x
Nbr of stocks (in thousands) 262 261 233 248 248 233
Reference price 2 5,400 6,800 6,799 8,500 8,000 7,010
Announcement Date 16/05/19 29/05/20 25/05/21 05/05/22 15/05/23 30/04/24
1RSD in Million2RSD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,088 9,004 8,275 11,129 7,395 11,444
EBITDA 1 815.1 433 517.9 427 334.6 411.6
EBIT 1 630.3 241.9 388 301.4 206.8 285.7
Operating Margin 8.89% 2.69% 4.69% 2.71% 2.8% 2.5%
Earnings before Tax (EBT) 1 223.3 366.7 426 250 216.8 270.6
Net income 1 154.4 231.1 330 158.2 173.2 200.4
Net margin 2.18% 2.57% 3.99% 1.42% 2.34% 1.75%
EPS 2 585.4 886.6 1,294 637.7 744.1 863.0
Free Cash Flow 1 -51.66 -68.63 -166.1 212.8 492.9 -274.3
FCF margin -0.73% -0.76% -2.01% 1.91% 6.66% -2.4%
FCF Conversion (EBITDA) - - - 49.84% 147.31% -
FCF Conversion (Net income) - - - 134.52% 284.63% -
Dividend per Share - - - - - -
Announcement Date 16/05/19 29/05/20 25/05/21 05/05/22 15/05/23 30/04/24
1RSD in Million2RSD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 178 - 131
Net Cash position 1 550 1,251 192 - 235 -
Leverage (Debt/EBITDA) - - - 0.417 x - 0.3184 x
Free Cash Flow 1 -51.7 -68.6 -166 213 493 -274
ROE (net income / shareholders' equity) 3.21% 4.78% 6.68% 3.52% 3.7% 4.4%
ROA (Net income/ Total Assets) 3.67% 1.52% 2.28% 1.58% 1.12% 1.68%
Assets 1 4,204 15,194 14,488 10,027 15,495 11,910
Book Value Per Share 2 16,605 17,590 17,592 19,585 20,336 21,297
Cash Flow per Share 2 2,174 2,669 812.0 882.0 3,466 1,304
Capex 1 161 342 77.7 146 71.8 33.6
Capex / Sales 2.27% 3.79% 0.94% 1.31% 0.97% 0.29%
Announcement Date 16/05/19 29/05/20 25/05/21 05/05/22 15/05/23 30/04/24
1RSD in Million2RSD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. JESV Stock
  4. Financials MPP Jedinstvo a.d.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW