Financials Société Moderne de Céramique

Equities

SOMOC

TN0006780019

Construction Supplies & Fixtures

End-of-day quote Tunis 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.6 TND -1.64% Intraday chart for Société Moderne de Céramique +7.14% -17.81%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 45.13 42.69 38.22 40.66 34.56 32.12
Enterprise Value (EV) 1 182.3 216.8 235.7 262 271.4 245
P/E ratio - - - - - -
Yield - - - - - -
Capitalization / Revenue 0.39 x 0.33 x 0.26 x 0.32 x 0.23 x 0.21 x
EV / Revenue 1.57 x 1.68 x 1.62 x 2.08 x 1.8 x 1.6 x
EV / EBITDA 7.02 x 6.92 x 7.65 x 15.5 x 8.94 x 13.7 x
EV / FCF -149 x -7.22 x -28.1 x -10.7 x -12.7 x 6.2 x
FCF Yield -0.67% -13.8% -3.55% -9.34% -7.86% 16.1%
Price to Book - - - - - -
Nbr of stocks (in thousands) 40,656 40,656 40,656 40,656 40,656 40,656
Reference price 2 1.110 1.050 0.9400 1.000 0.8500 0.7900
Announcement Date 5/28/18 5/29/19 6/12/20 6/17/21 6/13/22 6/26/23
1TND in Million2TND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 116.4 128.9 145.4 126.1 151 152.8
EBITDA 1 25.98 31.34 30.84 16.93 30.36 17.82
EBIT 1 19.02 23.24 22.13 6.709 18.28 5.632
Operating Margin 16.35% 18.03% 15.22% 5.32% 12.1% 3.69%
Earnings before Tax (EBT) 1 4.989 6.987 1.438 -15.71 2.773 -13.43
Net income 1 3.291 5.714 0.5337 -15.3 1.631 -11.87
Net margin 2.83% 4.43% 0.37% -12.14% 1.08% -7.77%
EPS - - - - - -
Free Cash Flow 1 -1.223 -30.01 -8.38 -24.47 -21.34 39.53
FCF margin -1.05% -23.28% -5.76% -19.41% -14.13% 25.87%
FCF Conversion (EBITDA) - - - - - 221.81%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 5/28/18 5/29/19 6/12/20 6/17/21 6/13/22 6/26/23
1TND in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 137 174 198 221 237 213
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.282 x 5.555 x 6.406 x 13.07 x 7.8 x 11.94 x
Free Cash Flow 1 -1.22 -30 -8.38 -24.5 -21.3 39.5
ROE (net income / shareholders' equity) 4.85% 8.57% 1.14% -23.4% 3.17% -21%
ROA (Net income/ Total Assets) 4.28% 4.59% 4% 1.16% 2.99% 0.91%
Assets 1 76.89 124.5 13.35 -1,315 54.55 -1,305
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex 1 11.9 11.1 8.83 15 16.2 8.3
Capex / Sales 10.2% 8.62% 6.07% 11.87% 10.74% 5.43%
Announcement Date 5/28/18 5/29/19 6/12/20 6/17/21 6/13/22 6/26/23
1TND in Million
Estimates
  1. Stock Market
  2. Equities
  3. SOMOC Stock
  4. Financials Société Moderne de Céramique