Financials Tanzania Portland Cement Public Limited Company

Equities

TPCC

TZ1996100024

Construction Materials

End-of-day quote Tanzania S.E. 23:00:00 04/07/2024 BST 5-day change 1st Jan Change
4,100 TZS 0.00% Intraday chart for Tanzania Portland Cement Public Limited Company 0.00% -5.96%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 370,642 359,846 449,808 611,739 665,715 784,465
Enterprise Value (EV) 1 304,659 295,238 350,914 498,691 564,814 654,245
P/E ratio 6.52 x 6.03 x 6.02 x 6.91 x 6.84 x 7.91 x
Yield 14.1% 14.5% 15.6% 11.5% 10.5% 8.94%
Capitalization / Revenue 1.06 x 1.03 x 1.14 x 1.36 x 1.35 x 1.65 x
EV / Revenue 0.87 x 0.85 x 0.89 x 1.11 x 1.14 x 1.38 x
EV / EBITDA 3.3 x 2.9 x 3 x 3.55 x 3.69 x 4.61 x
EV / FCF 9.9 x 5.05 x 4.79 x 6.65 x 11.1 x 8.62 x
FCF Yield 10.1% 19.8% 20.9% 15% 9.02% 11.6%
Price to Book 1.65 x 1.55 x 1.76 x 2.25 x 2.22 x 2.39 x
Nbr of stocks (in thousands) 179,923 179,923 179,923 179,923 179,923 179,923
Reference price 2 2,060 2,000 2,500 3,400 3,700 4,360
Announcement Date 21/05/19 23/05/20 25/05/21 12/04/22 11/08/23 30/05/24
1TZS in Million2TZS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 348,863 348,828 393,740 449,509 494,716 474,565
EBITDA 1 92,234 101,815 116,875 140,587 153,062 141,994
EBIT 1 75,738 87,256 102,874 125,535 135,939 123,583
Operating Margin 21.71% 25.01% 26.13% 27.93% 27.48% 26.04%
Earnings before Tax (EBT) 1 81,745 85,875 107,429 128,037 140,098 143,475
Net income 1 56,866 59,703 74,676 88,482 97,359 99,184
Net margin 16.3% 17.12% 18.97% 19.68% 19.68% 20.9%
EPS 2 316.1 331.8 415.0 491.8 541.1 551.3
Free Cash Flow 1 30,778 58,421 73,273 74,951 50,924 75,932
FCF margin 8.82% 16.75% 18.61% 16.67% 10.29% 16%
FCF Conversion (EBITDA) 33.37% 57.38% 62.69% 53.31% 33.27% 53.48%
FCF Conversion (Net income) 54.12% 97.85% 98.12% 84.71% 52.31% 76.56%
Dividend per Share 2 290.0 290.0 390.0 390.0 390.0 390.0
Announcement Date 21/05/19 23/05/20 25/05/21 12/04/22 11/08/23 30/05/24
1TZS in Million2TZS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 65,982 64,608 98,894 113,047 100,902 130,220
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 30,778 58,421 73,273 74,951 50,924 75,932
ROE (net income / shareholders' equity) 27.6% 26.2% 30.7% 33.6% 34% 31.6%
ROA (Net income/ Total Assets) 15.5% 16.4% 18.5% 21.4% 21.3% 17.9%
Assets 1 366,951 364,042 403,890 413,045 457,338 555,107
Book Value Per Share 2 1,250 1,287 1,417 1,513 1,666 1,826
Cash Flow per Share 2 367.0 404.0 577.0 635.0 586.0 730.0
Capex 1 9,650 10,884 12,346 27,828 14,611 11,563
Capex / Sales 2.77% 3.12% 3.14% 6.19% 2.95% 2.44%
Announcement Date 21/05/19 23/05/20 25/05/21 12/04/22 11/08/23 30/05/24
1TZS in Million2TZS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TPCC Stock
  4. Financials Tanzania Portland Cement Public Limited Company