JETWING SYMPHONY PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.6 LKR | +1.18% |
|
-1.15% | +2.38% |
| 05-26 | Jetwing Symphony PLC Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
| 05-26 | Jetwing Symphony PLC Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,871 | 4,269 | 4,520 | 5,273 | 4,276 | 5,420 |
| Enterprise Value (EV) 1 | 8,917 | 8,982 | 9,727 | 11,134 | 10,106 | 11,224 |
| P/E ratio | -17.4 x | -9.43 x | -5.51 x | -5.95 x | -6.47 x | 54 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.55 x | 2.8 x | 8.12 x | 4.09 x | 2.02 x | 1.5 x |
| EV / Revenue | 4.67 x | 5.89 x | 17.5 x | 8.64 x | 4.78 x | 3.11 x |
| EV / EBITDA | 14.1 x | 26.8 x | -87.5 x | 33.9 x | 22 x | 10 x |
| EV / FCF | -217 x | -21.3 x | -68.6 x | 231 x | -176 x | -170 x |
| FCF Yield | -0.46% | -4.68% | -1.46% | 0.43% | -0.57% | -0.59% |
| Price to Book | 0.92 x | 0.87 x | 1.1 x | 1.36 x | 1.28 x | 1.57 x |
| Nbr of stocks (in thousands) | 502,189 | 502,189 | 502,189 | 502,189 | 602,189 | 602,189 |
| Reference price 2 | 9.700 | 8.500 | 9.000 | 10.50 | 7.100 | 9.000 |
| Announcement Date | 06/06/19 | 30/07/20 | 08/06/21 | 22/06/22 | 07/06/23 | 04/06/24 |
1LKR in Million2LKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,911 | 1,525 | 556.9 | 1,288 | 2,116 | 3,614 |
| EBITDA 1 | 630.7 | 334.7 | -111.2 | 328.5 | 460.3 | 1,122 |
| EBIT 1 | 305.9 | 17.8 | -452.1 | -8.777 | 120.9 | 771 |
| Operating Margin | 16.01% | 1.17% | -81.18% | -0.68% | 5.71% | 21.34% |
| Earnings before Tax (EBT) 1 | -271.3 | -463.9 | -828.5 | -912.4 | -765.2 | 9.336 |
| Net income 1 | -279.5 | -452.6 | -820.6 | -886 | -615.2 | 100.3 |
| Net margin | -14.62% | -29.68% | -147.37% | -68.79% | -29.08% | 2.78% |
| EPS 2 | -0.5565 | -0.9013 | -1.634 | -1.764 | -1.098 | 0.1665 |
| Free Cash Flow 1 | -41.15 | -420.8 | -141.7 | 48.2 | -57.56 | -66.07 |
| FCF margin | -2.15% | -27.59% | -25.45% | 3.74% | -2.72% | -1.83% |
| FCF Conversion (EBITDA) | - | - | - | 14.67% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 06/06/19 | 30/07/20 | 08/06/21 | 22/06/22 | 07/06/23 | 04/06/24 |
1LKR in Million2LKR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,046 | 4,714 | 5,208 | 5,861 | 5,830 | 5,804 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.415 x | 14.08 x | -46.82 x | 17.84 x | 12.66 x | 5.174 x |
| Free Cash Flow 1 | -41.1 | -421 | -142 | 48.2 | -57.6 | -66.1 |
| ROE (net income / shareholders' equity) | -5.23% | -8.94% | -18.3% | -22.4% | -17.6% | 2.75% |
| ROA (Net income/ Total Assets) | 1.88% | 0.11% | -2.78% | -0.05% | 0.72% | 4.59% |
| Assets 1 | -14,861 | -417,939 | 29,475 | 1,662,342 | -85,745 | 2,187 |
| Book Value Per Share 2 | 10.60 | 9.810 | 8.200 | 7.730 | 5.550 | 5.720 |
| Cash Flow per Share 2 | 0.1000 | 0.1900 | 0.0700 | 0.1400 | 0.1500 | 0.1100 |
| Capex 1 | 211 | 609 | 11.5 | 40.1 | 76.8 | 186 |
| Capex / Sales | 11.02% | 39.94% | 2.07% | 3.11% | 3.63% | 5.16% |
| Announcement Date | 06/06/19 | 30/07/20 | 08/06/21 | 22/06/22 | 07/06/23 | 04/06/24 |
1LKR in Million2LKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.38% | 16.94M | |
| +7.21% | 69.05B | |
| +19.83% | 54.56B | |
| +17.43% | 16.94B | |
| +16.49% | 15.37B | |
| +42.79% | 10.68B | |
| +10.69% | 9.8B | |
| +1.69% | 4.63B | |
| +0.62% | 4.19B | |
| +72.06% | 3.22B |
- Stock Market
- Equities
- JETS.N0000 Stock
- Financials Jetwing Symphony PLC
