Stock BRT BRIMSTONE INVESTMENT CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brimstone Investment Corporation Limited

Equities

BRT

ZAE000015277

Fishing & Farming

End-of-day quote Johannesburg S.E.
Other stock markets
 23:00:00 07/05/2024 BST 		5-day change 1st Jan Change
4.65 ZAR 0.00% Intraday chart for Brimstone Investment Corporation Limited -5.10% -9.00%
03-06 Brimstone Investment Corporation Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
03-06 Brimstone Investment Corporation Limited Declares Final Dividend for the Year Ended 31 December 2023, Payable on 15 April 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,147 1,743 1,618 1,601 1,383 1,213
Enterprise Value (EV) 1 5,542 6,114 5,281 5,016 5,865 5,930
P/E ratio -32.4 x -21.4 x -7.96 x 2.16 x 6.95 x 4.38 x
Yield 4.29% - - 4.76% 6.27% 7.83%
Capitalization / Revenue 0.64 x 0.39 x 0.34 x 0.32 x 0.22 x 0.19 x
EV / Revenue 1.64 x 1.38 x 1.12 x 0.99 x 0.94 x 0.91 x
EV / EBITDA 10.8 x 7.16 x 6.94 x 5.42 x 7.74 x 8.16 x
EV / FCF -13.1 x -16 x -15.9 x 11.8 x -28.7 x -11.6 x
FCF Yield -7.64% -6.24% -6.31% 8.49% -3.48% -8.64%
Price to Book 0.93 x 0.72 x 0.59 x 0.53 x 0.39 x 0.35 x
Nbr of stocks (in thousands) 234,731 238,592 252,803 247,789 248,091 248,221
Reference price 2 10.50 7.650 5.810 6.300 5.260 5.110
Announcement Date 25/04/19 30/06/20 09/06/21 28/04/22 24/04/23 24/04/24
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,377 4,440 4,715 5,055 6,213 6,529
EBITDA 1 514.4 854.1 760.7 925.2 757.9 726.8
EBIT 1 388.6 656.1 550 695.1 509.6 455.1
Operating Margin 11.51% 14.78% 11.67% 13.75% 8.2% 6.97%
Earnings before Tax (EBT) 1 39.15 181.5 109.1 969.1 446.4 499.8
Net income 1 -78.5 -85.77 -184.5 731.9 189.9 291.3
Net margin -2.32% -1.93% -3.91% 14.48% 3.06% 4.46%
EPS 2 -0.3245 -0.3580 -0.7300 2.916 0.7570 1.166
Free Cash Flow 1 -423.2 -381.7 -333 425.7 -204.2 -512.2
FCF margin -12.53% -8.6% -7.06% 8.42% -3.29% -7.84%
FCF Conversion (EBITDA) - - - 46.01% - -
FCF Conversion (Net income) - - - 58.16% - -
Dividend per Share 2 0.4500 - - 0.3000 0.3300 0.4000
Announcement Date 25/04/19 30/06/20 09/06/21 28/04/22 24/04/23 24/04/24
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,396 4,371 3,663 3,415 4,482 4,717
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.601 x 5.118 x 4.816 x 3.691 x 5.913 x 6.49 x
Free Cash Flow 1 -423 -382 -333 426 -204 -512
ROE (net income / shareholders' equity) 1.92% 2% -1.18% 18.7% 7.06% 8.52%
ROA (Net income/ Total Assets) 2.42% 3.7% 3.18% 4.17% 2.87% 2.38%
Assets 1 -3,246 -2,318 -5,801 17,557 6,607 12,243
Book Value Per Share 2 11.20 10.70 9.850 11.80 13.40 14.60
Cash Flow per Share 2 4.250 1.350 1.690 3.480 1.510 1.720
Capex 1 361 361 380 339 337 544
Capex / Sales 10.7% 8.14% 8.07% 6.7% 5.43% 8.32%
Announcement Date 25/04/19 30/06/20 09/06/21 28/04/22 24/04/23 24/04/24
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Commercial Fishing

1st Jan change Capi.
BRIMSTONE INVESTMENT CORPORATION LIMITED Stock Brimstone Investment Corporation Limited
-9.00% 59.58M
BRIM HF. Stock Brim hf.
-7.89% 1.06B
CNFC OVERSEAS FISHERIES CO.,LTD Stock CNFC Overseas Fisheries Co.,Ltd
-22.05% 351M
ZONECO GROUP CO., LTD. Stock Zoneco Group Co., Ltd.
-28.95% 314M
SHANGHAI KAICHUANG MARINE INTERNATIONAL CO., LTD. Stock Shanghai Kaichuang Marine International Co., Ltd.
-12.35% 312M
SANFORD LIMITED Stock Sanford Limited
+1.23% 230M
PESQUERA EXALMAR S.A.A. Stock Pesquera Exalmar S.A.A.
-3.33% 139M
SEA HARVEST GROUP LIMITED Stock Sea Harvest Group Limited
-16.93% 116M
SILLA CO.,LTD Stock Silla Co.,Ltd
+2.19% 103M
ALPHA OCEAN RESOURCES Stock Alpha Ocean Resources
-.--% 68.11M
Commercial Fishing
  1. Stock Market
  2. Equities
  3. BRT Stock
  4. Financials Brimstone Investment Corporation Limited