End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
16.6 ZAR | +1.53% | +4.08% | +9.86% |
04-10 | Tharisa plc Reports Operating Results for the Second Quarter and Six Months Ended March 31, 2024 | CI |
04-10 | Tharisa performs "well" in second quarter as platinum price stabilises | AN |
Valuation
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 369.9 | 235.9 | 370.4 | 342.6 | 275.1 | 270.2 | - | - |
Enterprise Value (EV) 1 | 380.5 | 255.1 | 323.8 | 262.2 | 145.8 | 407 | 507 | 505.8 |
P/E ratio | 35 x | 5.46 x | 3.68 x | 2.13 x | 3.35 x | 3.9 x | 6.63 x | 113 x |
Yield | 0.54% | 3.95% | 6.54% | 6.12% | 5.45% | 3.94% | 2.66% | 0.11% |
Capitalization / Revenue | 1.08 x | 0.58 x | 0.62 x | 0.5 x | 0.42 x | 0.4 x | 0.39 x | 0.33 x |
EV / Revenue | 1.11 x | 0.63 x | 0.54 x | 0.38 x | 0.22 x | 0.6 x | 0.73 x | 0.61 x |
EV / EBITDA | 7.37 x | 2.25 x | 1.44 x | 1.11 x | 1.07 x | 3.08 x | 3.49 x | 3.2 x |
EV / FCF | 14.6 x | 106 x | 3.16 x | 3.82 x | 1.85 x | -1.97 x | -2.74 x | -13.8 x |
FCF Yield | 6.85% | 0.94% | 31.6% | 26.2% | 54.2% | -50.8% | -36.5% | -7.25% |
Price to Book | 1.14 x | 0.68 x | - | 0.61 x | 0.45 x | 0.37 x | 0.36 x | 0.36 x |
Nbr of stocks (in thousands) | 264,023 | 266,611 | 269,188 | 299,619 | 300,020 | 299,837 | - | - |
Reference price 2 | 1.401 | 0.8850 | 1.376 | 1.143 | 0.9170 | 0.9011 | 0.9011 | 0.9011 |
Announcement Date | 28/11/19 | 30/11/20 | 02/12/21 | 05/12/22 | 13/12/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 342.9 | 406 | 596.3 | 686 | 649.9 | 676.6 | 695.6 | 828.8 |
EBITDA 1 | 51.6 | 113.4 | 224.3 | 236.3 | 136.8 | 132 | 145.1 | 158.3 |
EBIT 1 | 24.2 | 87.6 | 178.8 | 184.5 | 94.7 | 104.9 | 134.6 | 197.5 |
Operating Margin | 7.06% | 21.58% | 29.98% | 26.9% | 14.57% | 15.5% | 19.36% | 23.83% |
Earnings before Tax (EBT) 1 | 11.2 | 75.8 | 185.3 | 220.2 | 114.3 | 103.6 | 124.3 | 70.65 |
Net income 1 | 10.62 | 43.3 | 100.5 | 149.6 | 82.24 | 77.1 | 83.6 | 51.1 |
Net margin | 3.1% | 10.66% | 16.85% | 21.81% | 12.65% | 11.4% | 12.02% | 6.17% |
EPS 2 | 0.0400 | 0.1620 | 0.3740 | 0.5380 | 0.2740 | 0.2310 | 0.1360 | 0.008000 |
Free Cash Flow 1 | 26.06 | 2.4 | 102.4 | 68.66 | 78.99 | -206.8 | -185 | -36.65 |
FCF margin | 7.6% | 0.59% | 17.17% | 10.01% | 12.15% | -30.56% | -26.6% | -4.42% |
FCF Conversion (EBITDA) | 50.51% | 2.12% | 45.64% | 29.06% | 57.74% | - | - | - |
FCF Conversion (Net income) | 245.49% | 5.54% | 101.89% | 45.89% | 96.05% | - | - | - |
Dividend per Share 2 | 0.007500 | 0.0350 | 0.0900 | 0.0700 | 0.0500 | 0.0355 | 0.0240 | 0.001000 |
Announcement Date | 28/11/19 | 30/11/20 | 02/12/21 | 05/12/22 | 13/12/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 10.6 | 19.2 | - | - | - | 137 | 237 | 236 |
Net Cash position 1 | - | - | 46.6 | 80.4 | 129 | - | - | - |
Leverage (Debt/EBITDA) | 0.2059 x | 0.1689 x | - | - | - | 1.037 x | 1.632 x | 1.489 x |
Free Cash Flow 1 | 26.1 | 2.4 | 102 | 68.7 | 79 | -207 | -185 | -36.7 |
ROE (net income / shareholders' equity) | 3.28% | 12.8% | 25.2% | 30.7% | 14% | 11.4% | 17% | 16.9% |
ROA (Net income/ Total Assets) | 2.34% | 9.02% | 16.6% | 18.6% | 8.06% | 3% | - | - |
Assets 1 | 454.6 | 480 | 605 | 805.5 | 1,021 | 2,570 | - | - |
Book Value Per Share 2 | 1.230 | 1.310 | - | 1.870 | 2.050 | 2.410 | 2.530 | 2.520 |
Cash Flow per Share 2 | 0.2600 | 0.2700 | 0.7700 | 0.6100 | 0.4000 | 0.0200 | - | - |
Capex 1 | 43.9 | 70.6 | 106 | 105 | 69.9 | 251 | 255 | 86.9 |
Capex / Sales | 12.8% | 17.38% | 17.78% | 15.31% | 10.75% | 37.03% | 36.69% | 10.49% |
Announcement Date | 28/11/19 | 30/11/20 | 02/12/21 | 05/12/22 | 13/12/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+9.86% | 270M | |
-25.60% | 10.23B | |
-23.32% | 1.18B | |
+17.83% | 285M | |
-8.03% | 230M | |
+32.00% | 149M |
- Stock Market
- Equities
- THA Stock
- Financials Tharisa plc