image

Key Info

TCS Group Holding PLC Web - www.tcsbank.ru

Tel - #N/A N/A

Next Reporting Date - 15.05.2019

News

Top Headlines

Select Equity Data Snapshot

Diversified Banks Sector Link to Midlincoln Rural Investment Banking Ideas

From Coins into Financials Sector

Midlincoln Research Financials

  • Down Load Craft Business Presentation
    Rural Investment Banking Craft News

  • Montreal man walks the city streets, donating coins he finds to charity
  • Florida man steals $33000 in rare coins, uses them in change ...
  • 'Respect the penny': Montrealer scours city to find lost coins

    TCS Group Holding PLC

    Banks

    CYPRUS


    DCF Model Assumptions

    Risk Free Rate

    2.00%

    Country Equity Risk Premium

    6.00%

    Cost of Debt

    4.00%

    Cost of Debt

    4.00%

    Long Term Growth

    2.00%

    Beta Assumption

    0.55

    Current Market Cap mln$

    3,521.28

    Net Debt mln$

    -3,521.28

    WACC Estimate

    0.00%

    Ordinary Current Price $

    19.28

    DCF Model

    DCF20142015201620172018F2019F2020F2021F2022F2023F2024F2025F2026F2027F2028F
    Revenue1037.51715.08871.471331.261251.901351.491539.501700.031876.562093.762336.092606.482908.163244.753620.31
    EBITDA Costs1037.51715.08871.471331.261251.901351.491539.501700.031876.562093.762336.092606.482908.163244.753620.31
    EBITDA0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    EBITDA Margin0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    Operating Costs907.88672.75652.88902.81900.95945.201028.721100.041178.471268.421365.241469.451581.611702.341832.28
    Operating Profit129.6342.33218.60428.45350.94406.29510.77599.99698.09825.34970.851137.031326.551542.421788.03
    Operating Margin12.495.9225.0832.1828.0330.0633.1835.2937.2039.4241.5643.6245.6147.5449.39
    Pretax Costs907.88672.75652.88902.81900.95945.201028.721100.041178.471268.421365.241469.451581.611702.341832.28
    PTP129.6342.33218.60428.45350.94406.29510.77599.99698.09825.34970.851137.031326.551542.421788.03
    Pretax Margin12.495.9225.0832.1828.0330.0633.1835.2937.2039.4241.5643.6245.6147.5449.39
    Net Income Costs947.45684.55706.201005.12987.391044.771153.081245.561347.271466.521596.321737.611891.402058.812241.04
    Net Income90.0630.53165.27326.14264.51306.72386.42454.46529.29627.24739.78868.871016.751185.941379.27
    Net Margin8.684.2718.9624.5021.1322.7025.1026.7328.2129.9631.6733.3434.9636.5538.10
    Revenue Less Capex1040.86743.56916.831360.441274.751372.931558.261716.501890.532103.482340.422604.052897.383223.743586.87
    Capex-3.34-28.48-45.36-29.19-22.85-21.43-18.76-16.48-13.97-9.72-4.332.4310.7821.0133.44
    Capex to Revenues-0.32-3.98-5.20-2.19-1.83-1.59-1.22-0.97-0.74-0.46-0.190.090.370.650.92
    Revenue less FCF191.21492.04558.98684.86536.73557.54596.82630.36667.24708.42752.14798.56847.85900.17955.73
    FCF846.30223.04312.49646.40715.16793.95942.681069.671209.321385.341583.961807.922060.312344.582664.58
    FCF to Revenue81.5731.1935.8648.5657.1358.7561.2362.9264.4466.1767.8069.3670.8572.2673.60

    CYPRUS Comparables

    tickercompanycountryMarket Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    TCS LITCS Group Holding PLCCYPRUS 3521.286.645.60--2.154.770.453.3662.1324.37

    International Comparables

    tickercompanycountryMarket Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    JPM USJPMorgan Chase & CoUNITED STATES 368989.9511.4310.72--3.222.98#????!1.5313.8611.60
    1398 HKIndustrial & Commercial Bank of China LtdCHINA 293494.155.725.36--2.525.28#????!0.7213.1711.52
    BAC USBank of America CorpUNITED STATES 289939.5210.529.56--3.132.28#????!1.1311.2615.22
    939 HKChina Construction Bank CorpCHINA 222114.195.525.21--2.225.46#????!0.7113.4111.92
    WFC USWells Fargo & CoUNITED STATES 214360.3710.139.12--2.553.89#????!1.1912.02-5.69
    1288 HKAgricultural Bank of China LtdCHINA 190412.315.044.71--2.016.02#????!0.6112.695.50
    HSBA LNHSBC Holdings PLCBRITAIN 173497.5911.9111.48--3.105.96#????!1.038.2813.20
    C USCitigroup IncUNITED STATES 160861.979.087.9715.3114.602.162.8533.490.859.588.53
    3988 HKBank of China LtdCHINA 160539.175.124.88--2.006.06#????!0.5711.4514.34
    3968 HKChina Merchants Bank Co LtdCHINA 127934.849.358.32--3.203.22#????!1.4616.3231.22
    RY CNRoyal Bank of CanadaCANADA 112095.9411.6510.93--3.323.86#????!2.0017.0210.28
    TD CNToronto-Dominion Bank/TheCANADA 101959.1711.0510.17--3.493.86#????!1.7015.822.67
    CBA AUCommonwealth Bank of AustraliaAUSTRALIA 93935.9614.4314.11--5.375.72#????!1.9414.2318.29
    HDFCB INHDFC Bank LtdINDIA 88702.8327.8422.69--4.80--4.1116.9721.48
    USB USUS BancorpUNITED STATES 82892.1612.0511.37--3.603.04#????!1.7114.323.45
    SAN SMBanco Santander SASPAIN 80903.488.638.18--1.455.07#????!0.738.2010.52
    ITUB4 BZItau Unibanco Holding SABRAZIL 77867.0611.5010.51--2.665.89#????!2.3520.700.74
    SBER LISberbank of Russia PJSCRUSSIA 76417.805.544.89--2.348.66#????!1.1522.2027.44
    SBER RMSberbank of Russia PJSCRUSSIA 74585.595.414.77--2.298.87#????!1.1222.2025.72
    BBDC3 BZBanco Bradesco SABRAZIL 68177.839.548.69--2.53-#????!1.7919.4918.76
    BBDC4 BZBanco Bradesco SABRAZIL 68177.8311.1010.11--2.533.57#????!2.0819.4920.45
    WBC AUWestpac Banking CorpAUSTRALIA 67260.5312.8011.95--4.396.80#????!1.4611.7111.42
    8306 JPMitsubishi UFJ Financial Group IncJAPAN 67208.327.407.50--1.984.00#????!0.446.17-14.01
    BNS CNBank of Nova Scotia/TheCANADA 66214.6010.079.36--2.904.79#????!1.3714.003.51
    3328 HKBank of Communications Co LtdCHINA 65691.415.635.32--1.895.46#????!0.6010.9517.21
    BNP FPBNP Paribas SAFRANCE 65049.108.057.45--1.366.44#????!0.607.62-2.49
    PNC USPNC Financial Services Group Inc/TheUNITED STATES 60676.4811.8111.04--3.433.06#????!1.2211.2614.08
    LLOY LNLloyds Banking Group PLCBRITAIN 57271.158.037.93--2.395.11#????!0.9812.8514.49
    ANZ AUAustralia & New Zealand Banking Group LtdAUSTRALIA 54596.4811.8011.47--4.125.90#????!1.2911.3613.85
    NAB AUNational Australia Bank LtdAUSTRALIA 50754.6711.6410.94--4.086.89#????!1.3412.008.94