Financials Alteo Limited

Equities

ALTG.N0000

MU0582N00000

Fishing & Farming

End-of-day quote Mauritius S.E. 23:00:00 02/05/2024 BST 5-day change 1st Jan Change
9.96 MUR -0.40% Intraday chart for Alteo Limited +0.40% 0.00%

Valuation

Fiscal Period: Juni 2017 2018 2019 2020 2021 2022
Capitalization 1 10,908 8,153 5,988 4,841 8,217 10,128
Enterprise Value (EV) 1 15,969 14,375 12,353 11,351 14,969 12,671
P/E ratio 22.4 x 20.5 x -7.29 x -47.3 x 7.09 x 10.2 x
Yield 2.39% - 3.56% 3.55% 2.79% 2.48%
Capitalization / Revenue 1.22 x 0.99 x 0.67 x 0.58 x 0.86 x 2.26 x
EV / Revenue 1.78 x 1.75 x 1.37 x 1.37 x 1.57 x 2.82 x
EV / EBITDA 5.71 x 7.61 x 6.85 x 5.97 x 4.3 x 9.83 x
EV / FCF 12.3 x -24.5 x 12.6 x 15.6 x 31.6 x -21 x
FCF Yield 8.1% -4.08% 7.91% 6.39% 3.17% -4.77%
Price to Book 0.64 x 0.49 x 0.38 x 0.31 x 0.48 x 0.58 x
Nbr of stocks (in thousands) 318,492 318,492 318,492 318,492 318,492 318,492
Reference price 2 34.25 25.60 18.80 15.20 25.80 31.80
Announcement Date 29/11/17 29/11/18 20/09/19 29/09/20 18/11/21 18/11/22
1MUR in Million2MUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2017 2018 2019 2020 2021 2022
Net sales 1 8,967 8,213 8,997 8,287 9,549 4,487
EBITDA 1 2,797 1,889 1,803 1,902 3,483 1,289
EBIT 1 1,973 1,085 1,073 1,208 2,733 527
Operating Margin 22% 13.21% 11.93% 14.57% 28.62% 11.74%
Earnings before Tax (EBT) 1 1,778 1,174 -705.9 802.1 2,693 621.8
Net income 1 487.1 397.8 -821.3 -102.3 1,159 996.4
Net margin 5.43% 4.84% -9.13% -1.23% 12.14% 22.21%
EPS 2 1.529 1.249 -2.579 -0.3213 3.639 3.129
Free Cash Flow 1 1,294 -586.4 976.9 725.4 474.3 -604.1
FCF margin 14.43% -7.14% 10.86% 8.75% 4.97% -13.46%
FCF Conversion (EBITDA) 46.25% - 54.17% 38.14% 13.62% -
FCF Conversion (Net income) 265.64% - - - 40.93% -
Dividend per Share 2 0.8200 - 0.6700 0.5400 0.7200 0.7900
Announcement Date 29/11/17 29/11/18 20/09/19 29/09/20 18/11/21 18/11/22
1MUR in Million2MUR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Net Debt 1 5,061 6,222 6,365 6,510 6,752 2,543
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.809 x 3.294 x 3.53 x 3.423 x 1.939 x 1.974 x
Free Cash Flow 1 1,294 -586 977 725 474 -604
ROE (net income / shareholders' equity) 5.54% 3.75% -5.95% 1.29% 10.4% 2.95%
ROA (Net income/ Total Assets) 4.21% 2.3% 2.28% 2.58% 5.59% 1.04%
Assets 1 11,563 17,308 -36,100 -3,966 20,743 95,600
Book Value Per Share 2 53.30 52.70 49.50 49.70 53.40 55.20
Cash Flow per Share 2 1.350 1.160 1.680 3.190 1.670 2.280
Capex 1 771 671 629 548 866 1,241
Capex / Sales 8.6% 8.17% 6.99% 6.61% 9.07% 27.65%
Announcement Date 29/11/17 29/11/18 20/09/19 29/09/20 18/11/21 18/11/22
1MUR in Million2MUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA