SWISSPORT TANZANIA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,000 TZS | 0.00% |
|
0.00% | -24.24% |
| 2022 | Swissport Tanzania Plc Reports Earnings Results for the Half Year Ended June 30, 2022 | CI |
| 2020 | Swissport Tanzania plc Reports Earnings Results for the Half Year Ended June 30, 2020 | CI |
Valuation
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,96,200 | 1,26,000 | 95,760 | 57,600 | 40,320 | 36,000 |
| Enterprise Value (EV) 1 | 1,90,163 | 1,25,204 | 91,914 | 53,863 | 35,032 | 33,055 |
| P/E ratio | 12.9 x | 10.6 x | 12.8 x | 24.9 x | -15.6 x | 16.8 x |
| Yield | 6.21% | 4.74% | 3.9% | - | - | 2.98% |
| Capitalization / Revenue | 3.42 x | 2.47 x | 1.99 x | 1.63 x | 1.53 x | 1.19 x |
| EV / Revenue | 3.32 x | 2.45 x | 1.91 x | 1.52 x | 1.33 x | 1.1 x |
| EV / EBITDA | 7.56 x | 5.7 x | 5.82 x | 6.65 x | 23.9 x | 4.32 x |
| EV / FCF | 14.5 x | -471 x | 10.2 x | 8.95 x | 5.71 x | -24.5 x |
| FCF Yield | 6.91% | -0.21% | 9.81% | 11.2% | 17.5% | -4.09% |
| Price to Book | 7.07 x | 3.95 x | 2.85 x | 1.86 x | 1.42 x | 1.21 x |
| Nbr of stocks (in thousands) | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
| Reference price 2 | 5,450 | 3,500 | 2,660 | 1,600 | 1,120 | 1,000 |
| Announcement Date | 20/03/17 | 08/04/19 | 08/04/19 | 27/05/20 | 16/06/21 | 26/05/22 |
1TZS in Million2TZS
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 57,286 | 51,093 | 48,214 | 35,446 | 26,419 | 30,165 |
| EBITDA 1 | 25,158 | 21,948 | 15,794 | 8,103 | 1,466 | 7,651 |
| EBIT 1 | 21,794 | 17,251 | 10,942 | 3,377 | -3,244 | 2,606 |
| Operating Margin | 38.04% | 33.76% | 22.69% | 9.53% | -12.28% | 8.64% |
| Earnings before Tax (EBT) 1 | 21,906 | 17,047 | 10,765 | 3,307 | -3,551 | 2,052 |
| Net income 1 | 15,232 | 11,934 | 7,459 | 2,311 | -2,587 | 2,146 |
| Net margin | 26.59% | 23.36% | 15.47% | 6.52% | -9.79% | 7.11% |
| EPS 2 | 423.1 | 331.5 | 207.2 | 64.19 | -71.90 | 59.60 |
| Free Cash Flow 1 | 13,140 | -265.8 | 9,013 | 6,021 | 6,139 | -1,351 |
| FCF margin | 22.94% | -0.52% | 18.69% | 16.99% | 23.24% | -4.48% |
| FCF Conversion (EBITDA) | 52.23% | - | 57.07% | 74.31% | 418.77% | - |
| FCF Conversion (Net income) | 86.27% | - | 120.83% | 260.54% | - | - |
| Dividend per Share 2 | 338.5 | 165.8 | 103.6 | - | - | 29.80 |
| Announcement Date | 20/03/17 | 08/04/19 | 08/04/19 | 27/05/20 | 16/06/21 | 26/05/22 |
1TZS in Million2TZS
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6,037 | 796 | 3,846 | 3,737 | 5,288 | 2,945 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 13,140 | -266 | 9,013 | 6,021 | 6,139 | -1,351 |
| ROE (net income / shareholders' equity) | 56.6% | 40% | 22.8% | 7.17% | -8.73% | 7.38% |
| ROA (Net income/ Total Assets) | 31.1% | 21.8% | 14.2% | 4.44% | -4.08% | 3.35% |
| Assets 1 | 49,052 | 54,648 | 52,471 | 52,005 | 63,480 | 64,129 |
| Book Value Per Share 2 | 771.0 | 885.0 | 932.0 | 859.0 | 788.0 | 827.0 |
| Cash Flow per Share 2 | 165.0 | 131.0 | 119.0 | 95.40 | 215.0 | 214.0 |
| Capex 1 | 2,829 | 4,673 | 5,458 | 2,416 | 2,514 | 2,317 |
| Capex / Sales | 4.94% | 9.15% | 11.32% | 6.82% | 9.52% | 7.68% |
| Announcement Date | 20/03/17 | 08/04/19 | 08/04/19 | 27/05/20 | 16/06/21 | 26/05/22 |
1TZS in Million2TZS
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -24.24% | 13.89M | |
| +8.96% | 29.16B | |
| +8.28% | 13.62B | |
| +18.19% | 10.7B | |
| +8.55% | 9.86B | |
| -13.41% | 6.92B | |
| +9.40% | 6.5B | |
| +6.77% | 6.24B | |
| +38.04% | 3.62B | |
| +14.45% | 2.96B |
- Stock Market
- Equities
- SWIS Stock
- Financials Swissport Tanzania Plc
