Financials Billboard AD

Equities

BBRD

BG1100088076

Commercial Printing Services

End-of-day quote Bulgaria S.E. 06:00:00 2024-04-22 pm EDT 5-day change 1st Jan Change
0.366 BGN -8.50% Intraday chart for Billboard AD -8.50% +46.40%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4.8 6.75 3.3 3.9 3.69 3.75
Enterprise Value (EV) 1 19.86 19.9 16.46 15.25 14.5 11.42
P/E ratio 19.9 x -2.05 x 30.6 x 12.1 x 4.4 x 2.05 x
Yield - - - - - -
Capitalization / Revenue 0.13 x 0.19 x 0.12 x 0.12 x 0.1 x 0.1 x
EV / Revenue 0.55 x 0.56 x 0.58 x 0.48 x 0.38 x 0.31 x
EV / EBITDA 4.89 x 5 x 4.57 x 4.07 x 3.44 x 2.47 x
EV / FCF 6.56 x -21.5 x -145 x 8.18 x 18.8 x 3.88 x
FCF Yield 15.2% -4.66% -0.69% 12.2% 5.31% 25.8%
Price to Book 0.24 x 0.4 x 0.19 x 0.22 x 0.21 x 0.18 x
Nbr of stocks (in thousands) 15,000 15,000 15,000 15,000 15,000 15,000
Reference price 2 0.3200 0.4500 0.2200 0.2600 0.2460 0.2500
Announcement Date 4/25/19 7/30/20 4/19/21 2/25/22 2/28/23 2/27/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 36.03 35.5 28.54 31.63 38.08 36.66
EBITDA 1 4.063 3.982 3.599 3.747 4.214 4.617
EBIT 1 1.731 1.858 1.543 1.657 2.04 2.271
Operating Margin 4.8% 5.23% 5.41% 5.24% 5.36% 6.19%
Earnings before Tax (EBT) 1 0.552 -2.957 0.719 0.635 1.369 2.805
Net income 1 0.241 -3.291 0.108 0.322 0.838 1.833
Net margin 0.67% -9.27% 0.38% 1.02% 2.2% 5%
EPS 2 0.0161 -0.2194 0.007200 0.0215 0.0559 0.1222
Free Cash Flow 1 3.027 -0.9264 -0.1139 1.864 0.7701 2.945
FCF margin 8.4% -2.61% -0.4% 5.89% 2.02% 8.03%
FCF Conversion (EBITDA) 74.49% - - 49.74% 18.28% 63.79%
FCF Conversion (Net income) 1,255.86% - - 578.84% 91.9% 160.67%
Dividend per Share - - - - - -
Announcement Date 4/25/19 7/30/20 4/19/21 2/25/22 2/28/23 2/27/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 15.1 13.1 13.2 11.4 10.8 7.67
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.705 x 3.301 x 3.658 x 3.03 x 2.566 x 1.661 x
Free Cash Flow 1 3.03 -0.93 -0.11 1.86 0.77 2.95
ROE (net income / shareholders' equity) 2.09% -14.3% 2.96% 2.54% 5.77% 10.9%
ROA (Net income/ Total Assets) 2.12% 2.51% 2.27% 2.52% 3.16% 3.46%
Assets 1 11.35 -131.3 4.752 12.78 26.54 52.99
Book Value Per Share 2 1.350 1.130 1.150 1.160 1.190 1.360
Cash Flow per Share 2 0.1000 0.1100 0.0400 0.0500 0.0500 0.1800
Capex 1 0.62 3.25 1.18 1.44 1.27 1.14
Capex / Sales 1.73% 9.14% 4.14% 4.54% 3.32% 3.1%
Announcement Date 4/25/19 7/30/20 4/19/21 2/25/22 2/28/23 2/27/24
1BGN in Million2BGN
Estimates
  1. Stock Market
  2. Equities
  3. BBRD Stock
  4. Financials Billboard AD