Financials TOMA,

Equities

TOMA

CZ0005088559

Consumer Goods Conglomerates

End-of-day quote Prague S.E. 18:00:00 2024-04-28 EDT 5-day change 1st Jan Change
1,370 CZK +0.74% Intraday chart for TOMA, +0.74% +1.48%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,653 1,412 1,612 1,665 1,745 1,852
Enterprise Value (EV) 1 1,672 1,540 2,016 2,023 1,860 2,009
P/E ratio 10.1 x 11.4 x 8.21 x 5.28 x 7.25 x 21.7 x
Yield - - - 1.92% 2.14% 2.3%
Capitalization / Revenue 2.13 x 1.71 x 1.86 x 1.26 x 1.44 x 1.26 x
EV / Revenue 2.16 x 1.86 x 2.32 x 1.53 x 1.53 x 1.36 x
EV / EBITDA 10 x 7.83 x 11.2 x 6.25 x 9.55 x 11.2 x
EV / FCF 13.7 x 37.4 x -4.57 x -47.9 x -29.8 x -32.8 x
FCF Yield 7.3% 2.67% -21.9% -2.09% -3.36% -3.05%
Price to Book 0.45 x 0.38 x 0.4 x 0.39 x 0.39 x 0.43 x
Nbr of stocks (in thousands) 1,332 1,332 1,332 1,332 1,332 1,332
Reference price 2 1,241 1,060 1,210 1,250 1,310 1,390
Announcement Date 18-04-27 19-04-30 20-06-02 21-04-28 22-04-27 23-04-24
1CZK in Million2CZK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 774.4 826.9 868.4 1,323 1,213 1,475
EBITDA 1 166.4 196.7 180.1 323.6 194.7 180.1
EBIT 1 86.87 108.6 88.44 182 56.55 42.94
Operating Margin 11.22% 13.13% 10.18% 13.75% 4.66% 2.91%
Earnings before Tax (EBT) 1 200.6 156.8 224 392.1 269.3 122.5
Net income 1 163.3 123.6 196.2 315.2 240.9 85.37
Net margin 21.09% 14.95% 22.6% 23.82% 19.85% 5.79%
EPS 2 122.6 92.77 147.3 236.6 180.8 64.08
Free Cash Flow 1 122 41.14 -440.8 -42.21 -62.48 -61.21
FCF margin 15.75% 4.97% -50.76% -3.19% -5.15% -4.15%
FCF Conversion (EBITDA) 73.3% 20.91% - - - -
FCF Conversion (Net income) 74.68% 33.29% - - - -
Dividend per Share - - - 24.00 28.00 32.00
Announcement Date 18-04-27 19-04-30 20-06-02 21-04-28 22-04-27 23-04-24
1CZK in Million2CZK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 18.7 128 404 358 115 157
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1124 x 0.6515 x 2.244 x 1.106 x 0.5912 x 0.8713 x
Free Cash Flow 1 122 41.1 -441 -42.2 -62.5 -61.2
ROE (net income / shareholders' equity) 4.57% 3.29% 4.91% 7.79% 5.33% 1.91%
ROA (Net income/ Total Assets) 1.26% 1.51% 1.12% 2.11% 0.64% 0.48%
Assets 1 13,001 8,197 17,459 14,957 37,841 17,771
Book Value Per Share 2 2,772 2,800 3,010 3,188 3,338 3,256
Cash Flow per Share 2 139.0 108.0 202.0 118.0 159.0 171.0
Capex 1 61.6 275 524 151 170 239
Capex / Sales 7.95% 33.3% 60.39% 11.44% 14% 16.19%
Announcement Date 18-04-27 19-04-30 20-06-02 21-04-28 22-04-27 23-04-24
1CZK in Million2CZK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA