Company Valuation: Sudatel Telecom Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 120 148 126 165.6 110.2 95.65
Change - 23.31% -14.82% 31.43% -33.48% -13.18%
Enterprise Value (EV) 1 371.3 418.7 352.2 279.1 228.6 257.4
Change - 12.75% -15.88% -20.76% -18.07% 12.59%
P/E 15.6x -12.3x 6.24x 2.93x 5.55x 5.13x
PBR 0.35x 0.5x 0.18x 0.29x 0.28x 0.69x
PEG - 0x -0x 0x -0.1x -0.85x
Capitalization / Revenue 0.47x 0.5x 0.45x 0.39x 0.28x 0.25x
EV / Revenue 1.45x 1.42x 1.25x 0.66x 0.57x 0.67x
EV / EBITDA 4.82x 3.8x 3.33x 1.5x 1.31x 1.36x
EV / EBIT 16x 9.66x 6.65x 3.12x 2.89x 2.07x
EV / FCF -43.2x 245x -15.5x 3.02x -13.5x -3.83x
FCF Yield -2.31% 0.41% -6.45% 33.1% -7.41% -26.1%
Dividend per Share 2 - - 0.0057 0.0133 - 0.00576
Rate of return - - 6.28% 11.2% - 8.36%
EPS 2 0.005551 -0.008666 0.0146 0.0408 0.0143 0.0134
Distribution rate - - 39.2% 32.6% - 42.9%
Net sales 1 256.5 293.9 281.7 421.7 400.2 381.7
EBITDA 1 77.09 110.3 105.7 185.7 174.7 189.3
EBIT 1 23.27 43.35 52.93 89.34 79.1 124.2
Net income 1 7.709 -12.03 20.21 56.6 19.85 18.65
Net Debt 1 251.4 270.7 226.1 113.4 118.5 161.8
Reference price 2 0.0864 0.1065 0.0908 0.1193 0.0793 0.0689
Nbr of stocks (in thousands) 1,388,691 1,388,691 1,388,691 1,388,691 1,388,691 1,388,691
Announcement Date 4/2/20 4/19/21 3/30/22 3/29/23 3/27/24 4/15/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 200M
568.9x39.98x79.8x - 1,972B
35.41x5.57x23.12x0.23% 169B
13.52x2.56x6.46x2.8% 159B
10.33x2.21x5.95x5.36% 139B
30.38x5.51x9.66x1.71% 128B
7.33x1.31x4.75x6.15% 76.6B
18.2x2.11x8.01x3.83% 69.93B
13.99x2.31x7.55x3% 67.39B
13.11x1.41x4.78x3.47% 36B
Average 79.02x 7.00x 16.68x 3.32% 281.71B
Weighted average by Cap. 404.27x 28.99x 58.93x 2.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sudatel Telecom Group Limited

Historical PBR trend

Valuation ratios - PBR - Sudatel Telecom Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sudatel Telecom Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sudatel Telecom Group Limited

  1. Stock Market
  2. Stocks
  3. SUDATEL Stock
  4. Valuation Sudatel Telecom Group Limited