Market Closed -
London S.E.
11:36:35 2018-05-22 EDT
|
5-day change
|
1st Jan Change
|
2.06
BGN
|
-1.90%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57.9
|
125.1
|
446.4
|
370
|
850.2
|
1,260
|
-
|
-
|
Enterprise Value (EV)
1 |
57.9
|
100.6
|
446.4
|
344.3
|
821.7
|
1,237
|
1,220
|
1,195
|
P/E ratio
|
7.93
x
|
7.94
x
|
28.7
x
|
21.2
x
|
25.7
x
|
29
x
|
21
x
|
15.3
x
|
Yield
|
-
|
2.88%
|
0.81%
|
1.21%
|
-
|
0.52%
|
0.72%
|
1.3%
|
Capitalization / Revenue
|
1.74
x
|
2.67
x
|
7.28
x
|
3.97
x
|
5.8
x
|
6.01
x
|
4.29
x
|
3.06
x
|
EV / Revenue
|
1.74
x
|
2.15
x
|
7.28
x
|
3.69
x
|
5.61
x
|
5.9
x
|
4.15
x
|
2.91
x
|
EV / EBITDA
|
-
|
6.14
x
|
23.4
x
|
16.1
x
|
20.8
x
|
22.2
x
|
15.8
x
|
11.1
x
|
EV / FCF
|
-
|
76.4
x
|
68.2
x
|
-181
x
|
80.1
x
|
618
x
|
54
x
|
34.9
x
|
FCF Yield
|
-
|
1.31%
|
1.47%
|
-0.55%
|
1.25%
|
0.16%
|
1.85%
|
2.86%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
15,000
|
18,000
|
18,000
|
17,960
|
18,051
|
18,051
|
-
|
-
|
Reference price
2 |
3.860
|
6.950
|
24.80
|
20.60
|
47.10
|
69.80
|
69.80
|
69.80
|
Announcement Date
|
20-06-02
|
21-03-01
|
22-03-01
|
23-02-28
|
24-02-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33.32
|
46.78
|
61.3
|
93.23
|
146.5
|
209.6
|
293.8
|
411.3
|
EBITDA
1 |
-
|
16.38
|
19.07
|
21.42
|
39.45
|
55.7
|
77.1
|
107.4
|
EBIT
1 |
-
|
15.33
|
18
|
20.39
|
37.38
|
53
|
73.7
|
102.8
|
Operating Margin
|
-
|
32.78%
|
29.37%
|
21.87%
|
25.51%
|
25.29%
|
25.09%
|
24.99%
|
Earnings before Tax (EBT)
1 |
-
|
15.33
|
18.31
|
20.23
|
37.5
|
52.9
|
73.7
|
102.8
|
Net income
1 |
6.561
|
13.93
|
15.55
|
17.43
|
33.56
|
43.4
|
59.7
|
82.3
|
Net margin
|
19.69%
|
29.79%
|
25.36%
|
18.7%
|
22.9%
|
20.71%
|
20.32%
|
20.01%
|
EPS
2 |
0.4870
|
0.8750
|
0.8640
|
0.9700
|
1.830
|
2.410
|
3.320
|
4.570
|
Free Cash Flow
1 |
-
|
1.316
|
6.541
|
-1.905
|
10.26
|
2
|
22.6
|
34.2
|
FCF margin
|
-
|
2.81%
|
10.67%
|
-2.04%
|
7%
|
0.95%
|
7.69%
|
8.32%
|
FCF Conversion (EBITDA)
|
-
|
8.03%
|
34.3%
|
-
|
26%
|
3.59%
|
29.31%
|
31.84%
|
FCF Conversion (Net income)
|
-
|
9.44%
|
42.07%
|
-
|
30.57%
|
4.61%
|
37.86%
|
41.56%
|
Dividend per Share
2 |
-
|
0.2000
|
0.2000
|
0.2500
|
-
|
0.3600
|
0.5000
|
0.9100
|
Announcement Date
|
20-06-02
|
21-03-01
|
22-03-01
|
23-02-28
|
24-02-26
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2023 Q1
|
---|
Net sales
|
21.82
|
17.15
|
-
|
EBITDA
|
6.997
|
4.697
|
-
|
EBIT
|
6.678
|
4.579
|
-
|
Operating Margin
|
30.61%
|
26.7%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
5.502
|
3.909
|
6.036
|
Net margin
|
25.22%
|
22.79%
|
-
|
EPS
2 |
-
|
-
|
0.3300
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
22-03-01
|
22-05-30
|
23-05-15
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
24.5
|
-
|
25.7
|
28.5
|
23.4
|
39.6
|
64.7
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.32
|
6.54
|
-1.91
|
10.3
|
2
|
22.6
|
34.2
|
ROE (net income / shareholders' equity)
|
-
|
31.9%
|
-
|
24.1%
|
35.4%
|
39.6%
|
40.2%
|
40.8%
|
ROA (Net income/ Total Assets)
|
-
|
26.3%
|
22.3%
|
21.6%
|
31%
|
26%
|
26.8%
|
27.4%
|
Assets
1 |
-
|
52.92
|
69.68
|
80.6
|
108.2
|
166.9
|
222.8
|
300.4
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2.87
|
-
|
2.18
|
4.77
|
2.9
|
3.7
|
4.7
|
Capex / Sales
|
-
|
6.13%
|
-
|
2.33%
|
3.25%
|
1.38%
|
1.26%
|
1.14%
|
Announcement Date
|
20-06-02
|
21-03-01
|
22-03-01
|
23-02-28
|
24-02-26
|
-
|
-
|
-
|
Average target price
82
BGN Spread / Average Target +15.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.82% | 389B | | -4.74% | 1.53B | | +154.16% | 1.24B | | -10.04% | 1.17B | | +26.03% | 927M | | -16.26% | 685M | | -33.68% | 331M | | +2.04% | 323M | | +13.10% | 89.76M |
Other Phones & Handheld Devices
|