Stock 0J20 AS AMBER LATVIJAS BALZAMS
Add to a list
To use this feature you must be a member
Log inSign up

Financials AS Amber Latvijas balzams London S.E.

Equities

0J20

LV0000100808

Distillers & Wineries

Market Closed - London S.E.
Other stock markets
 11:35:57 2018-05-22 am EDT 		5-day change 1st Jan Change
8.55 EUR -1.16% Intraday chart for AS Amber Latvijas balzams -1.16% -.--%
Mar. 04 AS Amber Latvijas balzams Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 AS Amber Latvijas balzams Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 61.47 62.97 77.22 66.35 88.46 74.97
Enterprise Value (EV) 1 69.87 68.93 80.01 68.98 91.07 76.93
P/E ratio 7.13 x 6.72 x - 7.14 x 10.2 x 11.9 x
Yield - - - 5.2% 5.08% 6%
Capitalization / Revenue 0.79 x 0.84 x 0.98 x 0.97 x 1.13 x 0.69 x
EV / Revenue 0.89 x 0.92 x 1.02 x 1.01 x 1.17 x 0.71 x
EV / EBITDA 7.12 x 7.22 x 7.88 x 7.94 x 11.1 x 9.77 x
EV / FCF -18.5 x 129 x -24.1 x -18.3 x -2.31 x 2.03 x
FCF Yield -5.41% 0.78% -4.15% -5.47% -43.2% 49.2%
Price to Book 0.59 x 0.55 x - 0.5 x 0.64 x 0.53 x
Nbr of stocks (in thousands) 7,497 7,497 7,497 7,497 7,497 7,497
Reference price 2 8.200 8.400 10.30 8.850 11.80 10.00
Announcement Date 5/2/18 4/30/19 2/28/20 4/30/21 4/28/22 5/3/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 78.26 75.14 78.56 68.58 78.05 108.1
EBITDA 1 9.81 9.547 10.15 8.684 8.168 7.872
EBIT 1 8.142 7.699 7.995 6.845 6.513 6.381
Operating Margin 10.4% 10.25% 10.18% 9.98% 8.34% 5.9%
Earnings before Tax (EBT) 1 9.539 9.387 10.09 9.324 8.731 6.332
Net income 1 8.624 9.387 10.05 9.324 8.731 6.332
Net margin 11.02% 12.49% 12.79% 13.6% 11.19% 5.86%
EPS 2 1.150 1.250 - 1.240 1.160 0.8400
Free Cash Flow 1 -3.783 0.5362 -3.318 -3.774 -39.38 37.85
FCF margin -4.83% 0.71% -4.22% -5.5% -50.45% 35.01%
FCF Conversion (EBITDA) - 5.62% - - - 480.89%
FCF Conversion (Net income) - 5.71% - - - 597.82%
Dividend per Share - - - 0.4600 0.6000 0.6000
Announcement Date 5/2/18 4/30/19 2/28/20 4/30/21 4/28/22 5/3/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 8.4 5.95 2.79 2.63 2.61 1.96
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.8563 x 0.6236 x 0.2745 x 0.3028 x 0.3196 x 0.2488 x
Free Cash Flow 1 -3.78 0.54 -3.32 -3.77 -39.4 37.9
ROE (net income / shareholders' equity) 8.59% 8.58% 8.43% 7.24% 6.41% 4.53%
ROA (Net income/ Total Assets) 3.77% 3.27% 3.22% 2.62% 2.36% 2.16%
Assets 1 228.6 287.3 311.5 355.3 370.2 293
Book Value Per Share 2 14.00 15.20 - 17.80 18.50 18.80
Cash Flow per Share 2 0.0200 0 - 0.0400 0.0100 0.0200
Capex 1 1.66 2.68 3.67 1.95 2 2.93
Capex / Sales 2.12% 3.57% 4.67% 2.85% 2.56% 2.71%
Announcement Date 5/2/18 4/30/19 2/28/20 4/30/21 4/28/22 5/3/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Distillers & Wineries

1st Jan change Capi.
DIAGEO PLC Stock Diageo plc
-3.03% 77.17B
PERNOD RICARD Stock Pernod Ricard
-11.02% 38.43B
BROWN-FORMAN CORPORATION Stock Brown-Forman Corporation
-14.73% 23.22B
THAI BEVERAGE Stock Thai Beverage
-6.67% 8.78B
EMPERADOR INC. Stock Emperador Inc.
-8.59% 5.2B
RÉMY COINTREAU Stock Rémy Cointreau
-21.26% 4.94B
ZJLD GROUP INC Stock ZJLD Group Inc
+8.96% 4.58B
RADICO KHAITAN LIMITED Stock Radico Khaitan Limited
+6.04% 2.84B
MGP INGREDIENTS, INC. Stock MGP Ingredients, Inc.
-17.24% 1.79B
Other Distillers & Wineries
  1. Stock Market
  2. Equities
  3. BAL1R Stock
  4. 0J20 Stock
  5. Financials AS Amber Latvijas balzams