Stock SUNBIRD SUNBIRD TOURISM PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sunbird Tourism Plc

Equities

SUNBIRD

MWSTL0010085

Hotels, Motels & Cruise Lines

End-of-day quote Malawi S.E.
Other stock markets
 23:00:00 16/05/2024 BST 		5-day change 1st Jan Change
224 MWK 0.00% Intraday chart for Sunbird Tourism Plc 0.00% +17.23%
2023 Sunbird Tourism Plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI
2022 Sunbird Tourism Plc Reports Earnings Results for the Full Year Ended December 31, 2021 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 25,112 37,929 30,867 27,466 23,545 24,081
Enterprise Value (EV) 1 26,593 41,455 38,035 36,823 34,771 32,496
P/E ratio 10.3 x 14.8 x 11.9 x -23.3 x 31.4 x 7.89 x
Yield 0.95% 0.69% 0.85% - - 2.17%
Capitalization / Revenue 1.33 x 2 x 1.59 x 2.03 x 1.42 x 0.94 x
EV / Revenue 1.4 x 2.19 x 1.96 x 2.73 x 2.1 x 1.27 x
EV / EBITDA 5.5 x 8.6 x 7.71 x 50.4 x 11.8 x 4.76 x
EV / FCF 45.2 x -19.3 x -8.28 x -26.1 x -16.5 x 16.2 x
FCF Yield 2.21% -5.19% -12.1% -3.83% -6.04% 6.18%
Price to Book 1.34 x 1.81 x 1.32 x 1.02 x 0.85 x 0.78 x
Nbr of stocks (in thousands) 261,583 261,583 261,583 261,583 261,583 261,583
Reference price 2 96.00 145.0 118.0 105.0 90.01 92.06
Announcement Date 29/03/18 29/03/19 07/06/21 07/06/21 30/05/22 02/06/23
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 18,932 18,936 19,370 13,510 16,589 25,670
EBITDA 1 4,833 4,820 4,936 730.2 2,945 6,830
EBIT 1 4,192 4,157 4,204 -46.74 2,124 5,927
Operating Margin 22.14% 21.96% 21.71% -0.35% 12.8% 23.09%
Earnings before Tax (EBT) 1 3,555 3,714 3,992 -973.6 863 3,702
Net income 1 2,434 2,562 2,595 -1,180 749.4 3,051
Net margin 12.86% 13.53% 13.39% -8.73% 4.52% 11.88%
EPS 2 9.304 9.793 9.919 -4.510 2.865 11.66
Free Cash Flow 1 588.7 -2,153 -4,593 -1,412 -2,101 2,010
FCF margin 3.11% -11.37% -23.71% -10.45% -12.67% 7.83%
FCF Conversion (EBITDA) 12.18% - - - - 29.42%
FCF Conversion (Net income) 24.19% - - - - 65.88%
Dividend per Share 2 0.9100 1.000 1.000 - - 2.000
Announcement Date 29/03/18 29/03/19 07/06/21 07/06/21 30/05/22 02/06/23
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,481 3,525 7,168 9,357 11,226 8,414
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.3065 x 0.7314 x 1.452 x 12.81 x 3.812 x 1.232 x
Free Cash Flow 1 589 -2,153 -4,593 -1,412 -2,101 2,010
ROE (net income / shareholders' equity) 15.2% 12.9% 11.7% -4.69% 2.74% 10.4%
ROA (Net income/ Total Assets) 9.79% 8.07% 6.91% -0.06% 2.53% 6.58%
Assets 1 24,861 31,738 37,538 1,863,896 29,630 46,359
Book Value Per Share 2 71.70 80.30 89.20 103.0 106.0 117.0
Cash Flow per Share 2 3.160 1.650 2.580 4.240 3.350 8.240
Capex 1 1,771 3,531 6,345 2,438 3,946 2,474
Capex / Sales 9.35% 18.65% 32.76% 18.05% 23.79% 9.64%
Announcement Date 29/03/18 29/03/19 07/06/21 07/06/21 30/05/22 02/06/23
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Hotels & Motels

1st Jan change Capi.
SUNBIRD TOURISM PLC Stock Sunbird Tourism Plc
+17.23% 33.8M
H WORLD GROUP LIMITED Stock H World Group Limited
+8.94% 11.43B
WHITBREAD PLC Stock Whitbread PLC
-19.99% 6.79B
WYNDHAM HOTELS & RESORTS, INC. Stock Wyndham Hotels & Resorts, Inc.
-12.51% 5.67B
CHOICE HOTELS INTERNATIONAL, INC. Stock Choice Hotels International, Inc.
+1.87% 5.52B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD. Stock Shanghai Jin Jiang International Hotels Co., Ltd.
-6.66% 3.76B
SHANGRI-LA ASIA LIMITED Stock Shangri-La Asia Limited
+5.04% 2.59B
ATOUR LIFESTYLE HOLDINGS LIMITED Stock Atour Lifestyle Holdings Limited
+1.32% 2.42B
BTG HOTELS (GROUP) CO., LTD. Stock BTG Hotels (Group) Co., Ltd.
-8.32% 2.21B
MINOR HOTELS EUROPE & AMERICAS, S.A. Stock Minor Hotels Europe & Americas, S.A.
+5.85% 2.17B
Hotels & Motels
  1. Stock Market
  2. Equities
  3. SUNBIRD Stock
  4. Financials Sunbird Tourism Plc