Financials S.C. Dafora S.A.

Equities

DAFR

RODAFRACNOR5

Oil & Gas Drilling

End-of-day quote Bucharest S.E. 06:00:00 2023-10-09 pm EDT 5-day change 1st Jan Change
0.012 RON -4.00% Intraday chart for S.C. Dafora S.A. -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 20.05 15.84 19.65 13.23 13.03 11.63
Enterprise Value (EV) 1 108.8 92.42 88.41 67.44 67.19 36.28
P/E ratio 0.08 x -2.52 x 5.08 x -1 x -3.56 x -5.09 x
Yield - - - - - -
Capitalization / Revenue 0.27 x 0.14 x 0.2 x 0.34 x 0.16 x 0.98 x
EV / Revenue 1.45 x 0.82 x 0.89 x 1.74 x 0.8 x 3.05 x
EV / EBITDA 0.41 x 14.9 x 7.54 x -11.3 x -75.2 x -3.34 x
EV / FCF 0.65 x 5.54 x 9.49 x 3.47 x 12.2 x 17.9 x
FCF Yield 154% 18% 10.5% 28.8% 8.19% 5.58%
Price to Book -1.27 x -0.67 x -1 x -0.4 x -0.36 x -0.3 x
Nbr of stocks (in thousands) 1,002,323 1,002,323 1,002,323 1,002,323 1,002,323 1,002,323
Reference price 2 0.0200 0.0158 0.0196 0.0132 0.0130 0.0116
Announcement Date 4/30/18 3/27/19 4/30/20 4/28/21 4/29/22 4/25/23
1RON in Million2RON
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 74.81 112.9 99.5 38.67 83.59 11.91
EBITDA 1 265.9 6.221 11.73 -5.969 -0.894 -10.87
EBIT 1 258.5 -3.564 5.646 -11.58 -5.962 -13.55
Operating Margin 345.56% -3.16% 5.67% -29.95% -7.13% -113.75%
Earnings before Tax (EBT) 1 252.8 -5.481 3.704 -13.19 -7.391 -2.312
Net income 1 254 -6.294 3.871 -13.25 -3.665 -2.286
Net margin 339.46% -5.57% 3.89% -34.27% -4.38% -19.2%
EPS 2 0.2534 -0.006279 0.003862 -0.0132 -0.003656 -0.002280
Free Cash Flow 1 167.7 16.68 9.313 19.42 5.503 2.024
FCF margin 224.1% 14.77% 9.36% 50.22% 6.58% 16.99%
FCF Conversion (EBITDA) 63.05% 268.06% 79.4% - - -
FCF Conversion (Net income) 66.02% - 240.59% - - -
Dividend per Share - - - - - -
Announcement Date 4/30/18 3/27/19 4/30/20 4/28/21 4/29/22 4/25/23
1RON in Million2RON
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 88.8 76.6 68.8 54.2 54.2 24.7
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.3338 x 12.31 x 5.862 x -9.081 x -60.58 x -2.268 x
Free Cash Flow 1 168 16.7 9.31 19.4 5.5 2.02
ROE (net income / shareholders' equity) -179% 32% -17.9% 50.1% 10.5% 6.04%
ROA (Net income/ Total Assets) 150% -2.02% 3.55% -8.22% -4.59% -11.5%
Assets 1 169.8 312.1 108.9 161.2 79.78 19.83
Book Value Per Share 2 -0.0200 -0.0200 -0.0200 -0.0300 -0.0400 -0.0400
Cash Flow per Share 2 0 0 0 0.0100 0 -0
Capex 1 3.04 1.24 1.91 0.31 - 2.51
Capex / Sales 4.06% 1.1% 1.92% 0.81% - 21.05%
Announcement Date 4/30/18 3/27/19 4/30/20 4/28/21 4/29/22 4/25/23
1RON in Million2RON
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DAFR Stock
  4. Financials S.C. Dafora S.A.