Financials Bangladesh Submarine Cable Company Limited

Equities

BSCCL

BD0002BSCCL0

Integrated Telecommunications Services

End-of-day quote Dhaka S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
124.1 BDT -2.67% Intraday chart for Bangladesh Submarine Cable Company Limited -4.69% -43.31%

Valuation

Fiscal Period: Juni 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,297 28,347 36,131 36,098 20,465 - -
Enterprise Value (EV) 1 14,297 28,347 36,131 36,098 20,465 20,465 20,465
P/E ratio 14.9 x 14.9 x 15.8 x 14.4 x 10.3 x 8.93 x 7.34 x
Yield - - - - - - -
Capitalization / Revenue - - 8.18 x - 4.11 x 3.8 x 3.04 x
EV / Revenue - - 8.18 x - 4.11 x 3.8 x 3.04 x
EV / EBITDA - - 9.75 x - 5.33 x 4.94 x -
EV / FCF - - - - 10.3 x 9.53 x 6.32 x
FCF Yield - - - - 9.68% 10.5% 15.8%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 164,906 164,906 164,906 164,906 164,906 - -
Reference price 2 86.70 171.9 219.1 218.9 124.1 124.1 124.1
Announcement Date 11/2/20 10/28/21 10/16/22 10/19/23 - - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 4,417 - 4,983 5,389 6,726
EBITDA 1 - - 3,705 - 3,841 4,144 -
EBIT 1 - - 3,233 - 3,378 3,664 4,509
Operating Margin - - 73.18% - 67.79% 67.99% 67.04%
Earnings before Tax (EBT) 1 - - 3,201 - 3,272 3,885 4,777
Net income 1 956 1,907 2,500 2,790 2,510 2,888 3,524
Net margin - - 56.6% - 50.37% 53.59% 52.39%
EPS 2 5.800 11.57 13.91 15.19 12.10 13.90 16.90
Free Cash Flow 1 - - - - 1,980 2,147 3,237
FCF margin - - - - 39.74% 39.84% 48.13%
FCF Conversion (EBITDA) - - - - 51.55% 51.81% -
FCF Conversion (Net income) - - - - 78.88% 74.34% 91.86%
Dividend per Share - - - - - - -
Announcement Date 11/2/20 10/28/21 10/16/22 10/19/23 - - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2023 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 714.2
Net margin -
EPS 2 3.970
Dividend per Share -
Announcement Date 11/14/22
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - - 1,980 2,147 3,237
ROE (net income / shareholders' equity) - - 25.9% - 16.3% 16.7% -
ROA (Net income/ Total Assets) - - 16.2% - 10.7% 10.7% -
Assets 1 - - 15,388 - 23,458 26,991 -
Book Value Per Share - - - - - - -
Cash Flow per Share 2 - - 15.40 - 16.50 14.60 17.20
Capex 1 - - - - 1,354 1,076 285
Capex / Sales - - - - 27.17% 19.97% 4.24%
Announcement Date 11/2/20 10/28/21 10/16/22 10/19/23 - - -
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
124.1 BDT
Average target price
194.9 BDT
Spread / Average Target
+57.05%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BSCCL Stock
  4. Financials Bangladesh Submarine Cable Company Limited