Financials Romcab SA

Equities

MCAB

ROMCABACNOR7

Electrical Components & Equipment

End-of-day quote Bucharest S.E. 03:30:00 28/05/2024 am IST 5-day change 1st Jan Change
0.0316 RON 0.00% Intraday chart for Romcab SA +11.27% -61.27%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 17.65 17.65 17.65 17.65 108.9 22.86
Enterprise Value (EV) 1 365.5 363.3 365.2 361 211.2 179.6
P/E ratio -0.08 x -0.06 x -0.13 x -0.25 x 1.84 x 0.33 x
Yield - - - - - -
Capitalization / Revenue 0.1 x 0.06 x 0.04 x 0.02 x 0.06 x 0.01 x
EV / Revenue 2.08 x 1.28 x 0.79 x 0.41 x 0.11 x 0.1 x
EV / EBITDA -2 x -1.2 x -3.01 x -7.5 x 2.13 x 1.59 x
EV / FCF -0.9 x 3.15 x 5.28 x -12.8 x -1.76 x -1.84 x
FCF Yield -111% 31.8% 18.9% -7.83% -56.8% -54.4%
Price to Book -0.07 x -0.03 x -0.02 x -0.02 x -0.19 x -0.08 x
Nbr of stocks (in thousands) 2,34,652 2,34,652 2,34,652 2,34,652 2,34,652 2,34,652
Reference price 2 0.0752 0.0752 0.0752 0.0752 0.4640 0.0974
Announcement Date 31/05/18 30/05/19 05/05/20 28/04/21 17/05/22 27/04/23
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 175.7 284.1 462.1 877 1,853 1,880
EBITDA 1 -183.1 -303.8 -121.4 -48.16 99.23 112.9
EBIT 1 -197.5 -314.8 -131.6 -58.32 80.08 81.27
Operating Margin -112.42% -110.82% -28.48% -6.65% 4.32% 4.32%
Earnings before Tax (EBT) 1 -224 -315.3 -140.8 -71.09 59.27 68.29
Net income 1 -224 -315.3 -140.8 -71.09 59.27 68.29
Net margin -127.53% -111.01% -30.47% -8.11% 3.2% 3.63%
EPS 2 -0.9546 -1.344 -0.6000 -0.3030 0.2526 0.2910
Free Cash Flow 1 -406.4 115.4 69.12 -28.26 -120 -97.74
FCF margin -231.35% 40.61% 14.96% -3.22% -6.47% -5.2%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 31/05/18 30/05/19 05/05/20 28/04/21 17/05/22 27/04/23
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 348 346 348 343 102 157
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -1.9 x -1.138 x -2.862 x -7.129 x 1.032 x 1.389 x
Free Cash Flow 1 -406 115 69.1 -28.3 -120 -97.7
ROE (net income / shareholders' equity) 173% 79.1% 22.3% 9.79% -8.96% -15.7%
ROA (Net income/ Total Assets) -15.2% -37% -23.5% -11.7% 8.93% 5.6%
Assets 1 1,476 852.9 598.7 607.9 663.4 1,219
Book Value Per Share 2 -1.030 -2.370 -3.010 -3.180 -2.460 -1.240
Cash Flow per Share 2 0 0 0 0.0200 0.2600 0.0100
Capex - - 0.59 11.4 56.3 85.5
Capex / Sales - - 0.13% 1.31% 3.04% 4.55%
Announcement Date 31/05/18 30/05/19 05/05/20 28/04/21 17/05/22 27/04/23
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA