Financials Titas Gas Transmission and Distribution Company Limited

Equities

TITASGAS

BD0311TGAS01

Oil & Gas Transportation Services

End-of-day quote Dhaka S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
23.8 BDT -0.83% Intraday chart for Titas Gas Transmission and Distribution Company Limited -2.46% -41.81%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 39,569 39,371 29,380 35,414 42,339 40,459
Enterprise Value (EV) 1 34,643 29,130 12,475 16,266 32,476 21,635
P/E ratio 11.7 x 8.48 x 8.17 x 10.2 x 13.3 x -24.5 x
Yield 6.25% 6.53% 8.75% 6.15% 2.34% 1.22%
Capitalization / Revenue 0.28 x 0.28 x 0.17 x 0.2 x 0.23 x 0.15 x
EV / Revenue 0.24 x 0.21 x 0.07 x 0.09 x 0.18 x 0.08 x
EV / EBITDA 24 x 9.05 x 7.03 x 5.7 x 13 x -5.64 x
EV / FCF -7.26 x -14.9 x -1.26 x -2.89 x -6.97 x 3.11 x
FCF Yield -13.8% -6.73% -79.3% -34.6% -14.4% 32.2%
Price to Book 0.59 x 0.57 x 0.42 x 0.49 x 0.58 x 0.57 x
Nbr of stocks (in thousands) 989,222 989,222 989,222 989,222 989,222 989,222
Reference price 2 40.00 39.80 29.70 35.80 42.80 40.90
Announcement Date 10/25/18 10/23/19 12/1/20 11/16/21 11/6/22 12/4/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 142,161 141,645 169,879 178,662 183,702 265,088
EBITDA 1 1,442 3,220 1,776 2,855 2,505 -3,833
EBIT 1 530.2 2,220 800.2 1,838 1,506 -4,913
Operating Margin 0.37% 1.57% 0.47% 1.03% 0.82% -1.85%
Earnings before Tax (EBT) 1 4,532 6,266 5,046 4,331 3,869 -1,779
Net income 1 3,390 4,645 3,598 3,460 3,180 -1,651
Net margin 2.38% 3.28% 2.12% 1.94% 1.73% -0.62%
EPS 2 3.427 4.695 3.637 3.497 3.215 -1.669
Free Cash Flow 1 -4,769 -1,961 -9,894 -5,627 -4,661 6,965
FCF margin -3.35% -1.38% -5.82% -3.15% -2.54% 2.63%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 2.500 2.600 2.600 2.200 1.000 0.5000
Announcement Date 10/25/18 10/23/19 12/1/20 11/16/21 11/6/22 12/4/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,926 10,241 16,905 19,148 9,863 18,824
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -4,769 -1,961 -9,894 -5,627 -4,661 6,965
ROE (net income / shareholders' equity) 5.15% 6.84% 5.14% 4.86% 4.38% -2.29%
ROA (Net income/ Total Assets) 0.23% 0.88% 0.29% 0.64% 0.51% -1.42%
Assets 1 1,487,493 526,486 1,241,140 543,901 620,650 116,367
Book Value Per Share 2 67.30 70.10 71.40 72.60 74.20 71.70
Cash Flow per Share 2 7.010 13.00 20.10 22.70 14.00 23.40
Capex 1 1,994 1,871 1,258 1,182 1,492 1,168
Capex / Sales 1.4% 1.32% 0.74% 0.66% 0.81% 0.44%
Announcement Date 10/25/18 10/23/19 12/1/20 11/16/21 11/6/22 12/4/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TITASGAS Stock
  4. Financials Titas Gas Transmission and Distribution Company Limited