SWAN LIFE LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,595 MUR | 0.00% |
|
0.00% | -4.20% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,396 | 3,132 | 3,501 | 3,935 | 4,054 | 3,948 |
| Enterprise Value (EV) 1 | 813.8 | 720.9 | 610.4 | 1,266 | 1,565 | -209.4 |
| P/E ratio | 19.2 x | 7.12 x | 8.93 x | 7.6 x | 7.05 x | 6.52 x |
| Yield | 3.57% | 4.16% | 4.47% | 3.97% | 3.86% | 4.36% |
| Capitalization / Revenue | 0.58 x | 0.48 x | 0.48 x | 0.53 x | 0.52 x | 0.43 x |
| EV / Revenue | 0.14 x | 0.11 x | 0.08 x | 0.17 x | 0.2 x | -0.02 x |
| EV / EBITDA | 0.37 x | 0.28 x | 0.23 x | 0.39 x | 0.46 x | -0.05 x |
| EV / FCF | 0.87 x | 0.81 x | 0.55 x | 1.92 x | 0.5 x | -0.08 x |
| FCF Yield | 115% | 124% | 183% | 52.2% | 199% | -1,298% |
| Price to Book | 4.29 x | 2.15 x | 2.84 x | 2.47 x | 2 x | 1.61 x |
| Nbr of stocks (in thousands) | 2,632 | 2,632 | 2,632 | 2,632 | 2,632 | 2,632 |
| Reference price 2 | 1,290 | 1,190 | 1,330 | 1,495 | 1,540 | 1,500 |
| Announcement Date | 18-06-27 | 19-05-14 | 20-07-21 | 21-10-05 | 22-03-31 | 23-03-30 |
1MUR in Million2MUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,887 | 6,536 | 7,321 | 7,492 | 7,755 | 9,271 |
| EBITDA 1 | 2,228 | 2,537 | 2,659 | 3,267 | 3,396 | 4,257 |
| EBIT 1 | 2,196 | 2,506 | 2,629 | 3,224 | 3,357 | 4,219 |
| Operating Margin | 37.3% | 38.35% | 35.91% | 43.04% | 43.29% | 45.51% |
| Earnings before Tax (EBT) 1 | 2,126 | 2,525 | 2,737 | 3,337 | 3,622 | 4,220 |
| Net income 1 | 2,072 | 2,469 | 2,673 | 3,293 | 3,513 | 4,143 |
| Net margin | 35.19% | 37.78% | 36.52% | 43.96% | 45.3% | 44.69% |
| EPS 2 | 67.29 | 167.0 | 148.9 | 196.7 | 218.5 | 230.1 |
| Free Cash Flow 1 | 937.4 | 890.8 | 1,116 | 660.6 | 3,120 | 2,717 |
| FCF margin | 15.92% | 13.63% | 15.25% | 8.82% | 40.23% | 29.31% |
| FCF Conversion (EBITDA) | 42.07% | 35.11% | 41.99% | 20.22% | 91.86% | 63.83% |
| FCF Conversion (Net income) | 45.25% | 36.08% | 41.75% | 20.06% | 88.8% | 65.58% |
| Dividend per Share 2 | 46.00 | 49.50 | 59.40 | 59.40 | 59.40 | 65.34 |
| Announcement Date | 18-06-27 | 19-05-14 | 20-07-21 | 21-10-05 | 22-03-31 | 23-03-30 |
1MUR in Million2MUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2,582 | 2,411 | 2,890 | 2,669 | 2,488 | 4,158 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 937 | 891 | 1,116 | 661 | 3,120 | 2,717 |
| ROE (net income / shareholders' equity) | 225% | 191% | 206% | 205% | 174% | 166% |
| ROA (Net income/ Total Assets) | 3.52% | 3.68% | 3.6% | 4.17% | 3.99% | 4.71% |
| Assets 1 | 58,874 | 67,088 | 74,192 | 78,962 | 87,989 | 88,003 |
| Book Value Per Share 2 | 300.0 | 552.0 | 468.0 | 606.0 | 771.0 | 934.0 |
| Cash Flow per Share 2 | 981.0 | 937.0 | 1,124 | 1,039 | 969.0 | 1,586 |
| Capex 1 | 7.49 | 21.1 | 22.8 | 34.5 | 10.1 | 5.18 |
| Capex / Sales | 0.13% | 0.32% | 0.31% | 0.46% | 0.13% | 0.06% |
| Announcement Date | 18-06-27 | 19-05-14 | 20-07-21 | 21-10-05 | 22-03-31 | 23-03-30 |
1MUR in Million2MUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -4.20% | 90.38M | |
| +5.83% | 102B | |
| +15.02% | 102B | |
| -7.57% | 92.29B | |
| +11.83% | 67.53B | |
| +16.65% | 33.36B | |
| +10.34% | 28.7B | |
| +18.30% | 28.68B | |
| +0.02% | 17.09B | |
| -13.17% | 14.41B |
- Stock Market
- Equities
- ANGM.I0000 Stock
- Financials Swan Life Ltd
