Financials Fazerles AD

Equities

FZLS

BG11FASIAT18

Forest & Wood Products

End-of-day quote Bulgaria S.E. 06:00:00 2024-04-15 pm EDT 5-day change 1st Jan Change
17 BGN +6.25% Intraday chart for Fazerles AD 0.00% +2.41%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10.82 11.74 7.725 10.3 10.3 8.549
Enterprise Value (EV) 1 3.733 5.477 1.86 2.726 5.276 5.753
P/E ratio 144 x -115 x 193 x 18.1 x 9.62 x -8.51 x
Yield - - 6.67% 5% 5% -
Capitalization / Revenue 0.86 x 0.71 x 0.6 x 0.61 x 0.4 x 0.46 x
EV / Revenue 0.3 x 0.33 x 0.15 x 0.16 x 0.21 x 0.31 x
EV / EBITDA 3.91 x 8.1 x 2.3 x 2.3 x 2.43 x -22.4 x
EV / FCF 2.35 x -5.16 x -13.5 x 1.1 x -1.88 x 6.73 x
FCF Yield 42.6% -19.4% -7.42% 91.1% -53.2% 14.9%
Price to Book 0.49 x 0.55 x 0.36 x 0.48 x 0.47 x 0.42 x
Nbr of stocks (in thousands) 515 515 515 515 515 515
Reference price 2 21.00 22.80 15.00 20.00 20.00 16.60
Announcement Date 3/29/19 1/30/20 1/29/21 1/28/22 1/30/23 3/28/24
1BGN in Million2BGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 12.61 16.55 12.77 16.86 25.66 18.64
EBITDA 1 0.955 0.676 0.807 1.186 2.169 -0.257
EBIT 1 0.148 -0.094 0.098 0.547 0.954 -1.106
Operating Margin 1.17% -0.57% 0.77% 3.24% 3.72% -5.93%
Earnings before Tax (EBT) 1 0.09 -0.102 0.04 0.569 1.071 -1.114
Net income 1 0.075 -0.102 0.04 0.569 1.071 -1.005
Net margin 0.59% -0.62% 0.31% 3.38% 4.17% -5.39%
EPS 2 0.1456 -0.1981 0.0777 1.105 2.080 -1.951
Free Cash Flow 1 1.589 -1.061 -0.138 2.483 -2.805 0.8548
FCF margin 12.6% -6.41% -1.08% 14.73% -10.93% 4.59%
FCF Conversion (EBITDA) 166.36% - - 209.35% - -
FCF Conversion (Net income) 2,118.33% - - 436.36% - -
Dividend per Share - - 1.000 1.000 1.000 -
Announcement Date 3/29/19 1/30/20 1/29/21 1/28/22 1/30/23 3/28/24
1BGN in Million2BGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 7.08 6.27 5.87 7.57 5.02 2.8
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1.59 -1.06 -0.14 2.48 -2.8 0.85
ROE (net income / shareholders' equity) 0.34% -0.47% 0.19% 2.64% 4.93% -4.82%
ROA (Net income/ Total Assets) 0.4% -0.25% 0.27% 1.5% 2.48% -2.96%
Assets 1 18.74 40.05 14.93 37.94 43.18 33.94
Book Value Per Share 2 42.80 41.60 41.90 42.00 42.70 39.40
Cash Flow per Share 2 8.600 7.010 11.40 14.70 9.760 5.430
Capex 1 0.06 1.07 0.27 - 0.67 -
Capex / Sales 0.45% 6.48% 2.13% - 2.62% -
Announcement Date 3/29/19 1/30/20 1/29/21 1/28/22 1/30/23 3/28/24
1BGN in Million2BGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FZLS Stock
  4. Financials Fazerles AD