Company Valuation: Toplofikatsia-Ruse AD

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024
Market Cap 1 90.75 99.21 158.8 198.8
Change - 9.33% 60.04% 25.22%
Enterprise Value (EV) 1 130.4 270.6 286.4 293.6
Change - 107.46% 5.85% 2.5%
P/E Ratio -2.35x 6.73x -3.75x 14.1x
PBR 1.98x 1.64x 8.92x 6.22x
PEG 0x -0x 0x -0x
Capitalization / Revenue 0.94x 0.73x 0.95x 1.32x
EV / Revenue 1.36x 2x 1.72x 1.95x
EV / EBITDA -2.67x -15.2x -2.87x 11.4x
EV / EBIT -2.41x -12.4x -2.76x 14.4x
EV / FCF -1.8x -1.69x 8.13x 6.16x
FCF Yield -55.6% -59.2% 12.3% 16.2%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.359 0.5194 -1.492 0.497
Distribution rate - - - -
Net sales 1 96.15 135.3 166.4 150.7
EBITDA 1 -48.89 -17.86 -99.66 25.68
EBIT 1 -54.07 -21.89 -104 20.35
Net income 1 -38.53 14.72 -42.3 14.09
Net Debt 1 39.69 171.4 127.7 94.79
Reference price 2 3.200 3.497 5.600 7.000
Nbr of stocks (in thousands) 28,349 28,349 28,349 28,349
Announcement Date 26/04/22 02/05/23 19/04/24 26/02/25
1BGN in Million2BGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 148M
31.58x5.6x41.05x0.2% 263B
21.71x9.12x14.99x2.88% 180B
20.48x4.24x11.51x3.54% 159B
13.62x1.95x6.84x5.26% 114B
21.1x5.95x13.13x3.24% 106B
18.56x5.65x11.26x3.5% 97.67B
21.54x3.25x12.89x0.65% 93.69B
20.28x5.2x12.49x2.99% 70.36B
18.93x6.32x13.52x3.92% 59.94B
Average 20.87x 5.25x 15.30x 2.91% 114.3B
Weighted average by Cap. 22.43x 5.46x 18.80x 2.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TPLR Stock
  4. Valuation Toplofikatsia-Ruse AD
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!