Financials Tess Agro PLC

Equities

TESS.N0000

LK0333N00001

Ground Freight & Logistics

End-of-day quote Colombo S.E. 03:30:00 20/05/2024 am IST 5-day change 1st Jan Change
1.1 LKR 0.00% Intraday chart for Tess Agro PLC -8.33% 0.00%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 288 155.9 116.9 189.9 520.7 598.6
Enterprise Value (EV) 1 586.2 487.8 461.8 555.2 877.5 862.4
P/E ratio -5.77 x -2.02 x -1.9 x -4.76 x 80 x -88.8 x
Yield - - - - - -
Capitalization / Revenue 0.93 x 0.82 x 18.7 x 38 x 210 x 51.5 x
EV / Revenue 1.89 x 2.57 x 73.9 x 111 x 353 x 74.2 x
EV / EBITDA -56.2 x -17.4 x -10.4 x -15.9 x 47.3 x 126 x
EV / FCF -46.8 x -7.69 x 261 x -89.2 x 129 x 345 x
FCF Yield -2.14% -13% 0.38% -1.12% 0.78% 0.29%
Price to Book 1.58 x 1.03 x 1.03 x 2.75 x 7.25 x 4.15 x
Nbr of stocks (in thousands) 3,20,000 3,89,797 3,89,797 3,89,797 3,89,797 5,57,797
Reference price 2 0.9000 0.4000 0.3000 0.5000 1.400 1.100
Announcement Date 03/09/18 26/12/19 06/09/21 29/11/21 16/12/22 20/09/23
1LKR in Million2LKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 310.6 189.5 6.252 4.992 2.485 11.62
EBITDA 1 -10.43 -27.99 -44.28 -34.93 18.57 6.856
EBIT 1 -17.78 -35.01 -51.63 -38.47 15.02 3.412
Operating Margin -5.72% -18.47% -825.8% -770.72% 604.38% 29.36%
Earnings before Tax (EBT) 1 -43.86 -60.69 -56.2 -40.65 11.55 -2.715
Net income 1 -49.92 -74.77 -61.39 -40.91 6.821 -6.914
Net margin -16.07% -39.45% -981.95% -819.62% 274.52% -59.49%
EPS 2 -0.1560 -0.1984 -0.1575 -0.1050 0.0175 -0.0124
Free Cash Flow 1 -12.53 -63.46 1.768 -6.224 6.817 2.5
FCF margin -4.04% -33.48% 28.28% -124.68% 274.37% 21.51%
FCF Conversion (EBITDA) - - - - 36.72% 36.46%
FCF Conversion (Net income) - - - - 99.94% -
Dividend per Share - - - - - -
Announcement Date 03/09/18 26/12/19 06/09/21 29/11/21 16/12/22 20/09/23
1LKR in Million2LKR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 298 332 345 365 357 264
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -28.6 x -11.86 x -7.787 x -10.46 x 19.22 x 38.48 x
Free Cash Flow 1 -12.5 -63.5 1.77 -6.22 6.82 2.5
ROE (net income / shareholders' equity) -24.3% -45% -46.5% -44.5% 9.34% -6.2%
ROA (Net income/ Total Assets) -1.93% -3.89% -5.86% -4.54% 1.8% 0.4%
Assets 1 2,582 1,922 1,047 901.2 378.3 -1,738
Book Value Per Share 2 0.5700 0.3900 0.2900 0.1800 0.1900 0.2700
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.0100 0.0100 0.0400
Capex 1 0.99 5.79 0.26 11.6 4.38 2.49
Capex / Sales 0.32% 3.06% 4.16% 231.49% 176.34% 21.44%
Announcement Date 03/09/18 26/12/19 06/09/21 29/11/21 16/12/22 20/09/23
1LKR in Million2LKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW