TIGAR A.D. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15 RSD | -.--% |
|
-.--% | -21.05% |
| 2023 | Tigar a.d. Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2023 | Tigar a.d. Auditor Raises 'Going Concern' Doubt | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 352.6 | 334.3 | 326.2 | 187.6 | 130.5 | 163.1 |
| Enterprise Value (EV) 1 | 4,456 | 4,408 | 4,597 | 4,555 | 130.5 | 5,343 |
| P/E ratio | 1.55 x | -0.58 x | -0.71 x | -0.29 x | -0.2 x | -0.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.15 x | 0.14 x | 0.13 x | 0.08 x | 0.05 x | 0.06 x |
| EV / Revenue | 1.89 x | 1.8 x | 1.85 x | 1.91 x | 0.05 x | 1.83 x |
| EV / EBITDA | -61.1 x | -25 x | -48.4 x | -30.1 x | -0.83 x | -22.8 x |
| EV / FCF | - | 28,905,973 x | - | 26,169,171 x | - | -15,440,457 x |
| FCF Yield | - | 0% | - | 0% | - | -0% |
| Price to Book | -0.26 x | -0.19 x | -0.15 x | -0.07 x | - | -0.04 x |
| Nbr of stocks (in thousands) | 7,665 | 8,153 | 8,156 | 8,156 | 8,156 | 8,156 |
| Reference price 2 | 46.00 | 41.00 | 40.00 | 23.00 | 16.00 | 20.00 |
| Announcement Date | 30/04/18 | 30/04/19 | 30/06/20 | 29/04/21 | 29/04/22 | 28/04/23 |
1RSD in Million2RSD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,361 | 2,452 | 2,490 | 2,381 | 2,872 | 2,913 |
| EBITDA 1 | -72.9 | -176.3 | -94.94 | -151.5 | -157.3 | -234.6 |
| EBIT 1 | -257.9 | -312.3 | -231 | -279.5 | -285.3 | -344.9 |
| Operating Margin | -10.93% | -12.74% | -9.27% | -11.74% | -9.93% | -11.84% |
| Earnings before Tax (EBT) 1 | 269.5 | -560.8 | -454.4 | -645.2 | -594.5 | -784.7 |
| Net income 1 | 227.1 | -578.5 | -462.5 | -651.7 | -644.1 | -799.6 |
| Net margin | 9.62% | -23.59% | -18.57% | -27.37% | -22.42% | -27.45% |
| EPS 2 | 29.63 | -70.95 | -56.70 | -79.90 | -78.97 | -98.04 |
| Free Cash Flow | - | 152.5 | - | 174.1 | - | -346.1 |
| FCF margin | - | 6.22% | - | 7.31% | - | -11.88% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/04/18 | 30/04/19 | 30/06/20 | 29/04/21 | 29/04/22 | 28/04/23 |
1RSD in Million2RSD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,103 | 4,074 | 4,270 | 4,368 | - | 5,180 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -56.29 x | -23.1 x | -44.98 x | -28.83 x | - | -22.08 x |
| Free Cash Flow | - | 152 | - | 174 | - | -346 |
| ROE (net income / shareholders' equity) | -15.6% | 38.9% | 24.6% | 26.6% | - | 20.3% |
| ROA (Net income/ Total Assets) | -2.87% | -4.01% | -3.03% | -3.66% | - | -4.38% |
| Assets 1 | -7,927 | 14,416 | 15,258 | 17,818 | - | 18,277 |
| Book Value Per Share 2 | -180.0 | -213.0 | -271.0 | -351.0 | - | -537.0 |
| Cash Flow per Share 2 | 16.30 | 14.70 | 10.40 | 30.00 | - | 20.90 |
| Capex | - | 47.8 | - | 49.5 | - | 63.7 |
| Capex / Sales | - | 1.95% | - | 2.08% | - | 2.18% |
| Announcement Date | 30/04/18 | 30/04/19 | 30/06/20 | 29/04/21 | 29/04/22 | 28/04/23 |
1RSD in Million2RSD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -21.05% | 1.52M | |
| +17.12% | 29.79B | |
| +14.45% | 28.8B | |
| +26.64% | 6.48B | |
| +21.87% | 4.03B | |
| +65.80% | 3.84B | |
| -14.04% | 3.5B | |
| -4.82% | 3.5B | |
| +15.60% | 2.96B | |
| +18.75% | 2.74B |
- Stock Market
- Equities
- TIGR Stock
- Financials Tigar a.d.
