Stock TANTALIZER TANTALIZERS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tantalizers PLC

Equities

TANTALIZER

NGTANTALIZE1

Restaurants & Bars

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
0.36 NGN -10.00% Intraday chart for Tantalizers PLC +9.09% -23.40%
Apr. 30 Tantalizers PLC Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 29 Tantalizers PLC Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 642.3 642.3 642.3 642.3 642.3 1,509
Enterprise Value (EV) 1 1,556 1,405 1,239 1,024 915.6 1,787
P/E ratio 7.45 x 29 x -1.52 x -2.86 x -2.43 x -5.19 x
Yield - - - - - -
Capitalization / Revenue 0.42 x 0.51 x 0.7 x 0.51 x 0.55 x 1.29 x
EV / Revenue 1.02 x 1.11 x 1.34 x 0.81 x 0.79 x 1.53 x
EV / EBITDA 34.3 x 90.6 x -15.4 x -6.71 x -3.83 x -8.88 x
EV / FCF -3.01 x -8.36 x 3.9 x -12.1 x -3.78 x 140 x
FCF Yield -33.3% -12% 25.6% -8.24% -26.4% 0.71%
Price to Book 0.92 x 0.9 x 2.22 x 12.9 x 0.98 x 4.16 x
Nbr of stocks (in thousands) 3,211,628 3,211,628 3,211,628 3,211,628 3,211,628 3,211,628
Reference price 2 0.2000 0.2000 0.2000 0.2000 0.2000 0.4700
Announcement Date 3/28/19 2/27/20 4/17/21 2/25/22 2/28/23 2/29/24
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,525 1,265 924.1 1,270 1,164 1,166
EBITDA 1 45.34 15.52 -80.35 -152.6 -239.2 -201.3
EBIT 1 -157.2 -188.1 -299 -331.7 -370.1 -296
Operating Margin -10.31% -14.88% -32.35% -26.11% -31.8% -25.39%
Earnings before Tax (EBT) 1 96.02 33.43 -412 -199.9 -241.8 -284.9
Net income 1 86.26 22.17 -422.1 -214.8 -264.1 -290.7
Net margin 5.66% 1.75% -45.67% -16.91% -22.69% -24.94%
EPS 2 0.0269 0.006903 -0.1314 -0.0700 -0.0822 -0.0905
Free Cash Flow 1 -517.5 -168.2 317.7 -84.43 -242 12.72
FCF margin -33.93% -13.3% 34.38% -6.65% -20.79% 1.09%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/28/19 2/27/20 4/17/21 2/25/22 2/28/23 2/29/24
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 913 763 597 382 273 278
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 20.14 x 49.17 x -7.424 x -2.502 x -1.142 x -1.379 x
Free Cash Flow 1 -518 -168 318 -84.4 -242 12.7
ROE (net income / shareholders' equity) 12.6% 3.13% -83.9% -127% -61.9% -57.2%
ROA (Net income/ Total Assets) -2.56% -3.38% -6.04% -8.15% -9.68% -7.72%
Assets 1 -3,364 -656.2 6,987 2,636 2,729 3,768
Book Value Per Share 2 0.2200 0.2200 0.0900 0.0200 0.2000 0.1100
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.0400 0.0400 0.0100
Capex 1 34.9 46.2 43.6 43.7 153 33.4
Capex / Sales 2.29% 3.65% 4.72% 3.44% 13.17% 2.86%
Announcement Date 3/28/19 2/27/20 4/17/21 2/25/22 2/28/23 2/29/24
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Quick Service Restaurants

1st Jan change Capi.
TANTALIZERS PLC Stock Tantalizers PLC
-23.40% 838K
MCDONALD'S CORPORATION Stock McDonald's Corporation
-8.84% 195B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+37.97% 86.67B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-2.57% 24.69B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-2.94% 23.99B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+24.77% 17.92B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-9.45% 14.99B
WINGSTOP INC. Stock Wingstop Inc.
+51.43% 11.41B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+4.47% 7.5B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+14.08% 6.06B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. TANTALIZER Stock
  4. Financials Tantalizers PLC