XLISIBS
Market cap322mUSD
Dec 20, Last price
7.50EUR
1D
-0.79%
1Q
3.02%
Jan 2017
-11.45%
Name
Ibersol SGPS SA
Chart & Performance
Profile
Ibersol, S.G.P.S., S.A., through its subsidiaries, operates a network of restaurants in Portugal, Spain, and Angola. The company operates restaurants under various brands, including Pizza Hut, Pasta Caffé, Pans & Company, Ribs, FresCo, SantaMaria, Kentucky Fried Chicken, Burger King, O' Kilo, Quiosques, Pizza Móvil, Miit, Taco Bell, Sol, Silva Carvalho Catering e Palace Catering, Travel, coffee counters, and other concessions contract. As of December 31, 2021, it operated 621 restaurants, which include 544 owned units and 77 franchised units. The company was founded in 1989 and is headquartered in Porto, Portugal. Ibersol, S.G.P.S., S.A. is a subsidiary of ATPS - SGPS, S.A.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 418,184 17.60% | 355,597 -0.49% | 357,335 23.70% | |||||||
Cost of revenue | 267,709 | 229,289 | 251,678 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 150,476 | 126,308 | 105,657 | |||||||
NOPBT Margin | 35.98% | 35.52% | 29.57% | |||||||
Operating Taxes | (1,226) | (2,142) | 3,901 | |||||||
Tax Rate | 3.69% | |||||||||
NOPAT | 151,702 | 128,449 | 101,756 | |||||||
Net income | 15,537 -6.93% | 16,695 -46.80% | 31,380 -156.74% | |||||||
Dividends | (29,652) | (5,724) | ||||||||
Dividend yield | 10.48% | 2.25% | ||||||||
Proceeds from repurchase of equity | (3,244) | (230) | 39,578 | |||||||
BB yield | 1.15% | 0.09% | -22.72% | |||||||
Debt | ||||||||||
Debt current | 55,952 | 44,607 | 48,239 | |||||||
Long-term debt | 430,517 | 207,222 | 404,930 | |||||||
Deferred revenue | 2,447 | |||||||||
Other long-term liabilities | 2,546 | 2,574 | 4 | |||||||
Net debt | 289,338 | 14,060 | 354,578 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 73,107 | 16,695 | 80,343 | |||||||
CAPEX | (30,569) | (43,276) | (37,786) | |||||||
Cash from investing activities | (6,206) | 150,945 | (37,282) | |||||||
Cash from financing activities | (112,426) | (123,849) | 3,506 | |||||||
FCF | 22,643 | 261,226 | 243,448 | |||||||
Balance | ||||||||||
Cash | 189,827 | 232,295 | 95,169 | |||||||
Long term investments | 7,306 | 5,475 | 3,422 | |||||||
Excess cash | 176,223 | 219,990 | 80,724 | |||||||
Stockholders' equity | 345,526 | 205,793 | 77,470 | |||||||
Invested Capital | 438,709 | 341,016 | 463,289 | |||||||
ROIC | 38.91% | 31.94% | 18.00% | |||||||
ROCE | 24.36% | 22.92% | 19.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 42,359 | 42,398 | 30,946 | |||||||
Price | 6.68 11.52% | 5.99 6.39% | 5.63 2.55% | |||||||
Market cap | 282,957 11.42% | 253,966 45.77% | 174,226 6.37% | |||||||
EV | 572,326 | 276,057 | 538,475 | |||||||
EBITDA | 150,476 | 163,970 | 163,513 | |||||||
EV/EBITDA | 3.80 | 1.68 | 3.29 | |||||||
Interest | 14,331 | 7,099 | 16,158 | |||||||
Interest/NOPBT | 9.52% | 5.62% | 15.29% |