Financials Sumas Suni Tahta ve Mobilya Sanayi

Equities

SUMAS

TRESMAS00016

Delayed Borsa Istanbul 04:25:05 11/06/2024 pm IST 5-day change 1st Jan Change
412.5 TRY +3.12% Intraday chart for Sumas Suni Tahta ve Mobilya Sanayi -7.30% +111.54%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 43.54 61.58 318.8 573.8 712.8 1,213
Enterprise Value (EV) 1 29.23 40.34 286.3 508.4 640.9 1,094
P/E ratio 2.95 x 5.45 x 29.5 x 12.9 x 13.3 x -15.8 x
Yield - - - 2.17% 1.96% -
Capitalization / Revenue 0.81 x 1.03 x 4.77 x 4.4 x 3.14 x 2.84 x
EV / Revenue 0.54 x 0.67 x 4.28 x 3.9 x 2.82 x 2.56 x
EV / EBITDA 1.7 x 2.96 x 21.2 x 9.63 x 11.8 x 9.71 x
EV / FCF -10.6 x 8.88 x 31.2 x 20.3 x 157 x 14.7 x
FCF Yield -9.4% 11.3% 3.2% 4.93% 0.64% 6.79%
Price to Book 1.61 x 1.7 x 7.13 x 6.52 x 5.49 x 4.8 x
Nbr of stocks (in thousands) 6,220 6,220 6,220 6,220 6,220 6,220
Reference price 2 7.000 9.900 51.25 92.25 114.6 195.0
Announcement Date 26/02/19 02/03/20 01/03/21 01/03/22 28/02/23 20/04/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 53.92 59.96 66.86 130.3 226.9 427.7
EBITDA 1 17.17 13.61 13.48 52.81 54.22 112.6
EBIT 1 17.12 12.65 12.35 51.39 52.17 103.1
Operating Margin 31.74% 21.1% 18.47% 39.44% 23% 24.1%
Earnings before Tax (EBT) 1 18.91 14.52 13.96 57.05 57.79 -46.97
Net income 1 14.76 11.3 10.86 44.56 53.65 -76.74
Net margin 27.38% 18.84% 16.25% 34.2% 23.65% -17.94%
EPS 2 2.371 1.815 1.740 7.160 8.620 -12.33
Free Cash Flow 1 -2.748 4.541 9.166 25.07 4.091 74.3
FCF margin -5.1% 7.57% 13.71% 19.24% 1.8% 17.37%
FCF Conversion (EBITDA) - 33.38% 68.01% 47.47% 7.55% 65.97%
FCF Conversion (Net income) - 40.2% 84.39% 56.25% 7.63% -
Dividend per Share - - - 2.000 2.250 -
Announcement Date 26/02/19 02/03/20 01/03/21 01/03/22 28/02/23 20/04/24
1TRY in Million2TRY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 14.3 21.2 32.5 65.4 71.9 119
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -2.75 4.54 9.17 25.1 4.09 74.3
ROE (net income / shareholders' equity) 71.8% 35.6% 26.8% 67.1% 49.2% -28.7%
ROA (Net income/ Total Assets) 35.4% 19.7% 14.3% 36% 22.4% 18.6%
Assets 1 41.75 57.29 75.97 123.9 239.4 -412.5
Book Value Per Share 2 4.350 5.840 7.190 14.20 20.90 40.60
Cash Flow per Share 2 2.300 3.400 5.190 10.40 11.30 19.10
Capex 1 2.21 3.07 1.01 14.1 9.17 24.6
Capex / Sales 4.1% 5.11% 1.52% 10.82% 4.04% 5.76%
Announcement Date 26/02/19 02/03/20 01/03/21 01/03/22 28/02/23 20/04/24
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SUMAS Stock
  4. Financials Sumas Suni Tahta ve Mobilya Sanayi