Market cap
$40 Mln
Revenue (TTM)
$62 Mln
P/E Ratio
6.4
P/B Ratio
1.6
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -0.43 | -0.54 | -1.27 | -3.30 | -2.71 |
| EBIT | 7.58 | -20.47 | -16.73 | -14.25 | -8.48 |
| Net Profit | 16.45 | -27.78 | -19.10 | -19.55 | -3.36 |
| EPS | 16.45 | -27.78 | -19.10 | -19.55 | -3.36 |
| Book Value | -- | -- | 34.62 | 155.90 | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | Dec-20 | Dec-19 | Dec-18 |
| EBIT-Margin
| 23.97 | 24.95 | 19.95 | 24.63 | 27.33 |
| Net Margin
| 12.22 | 12.46 | 10.04 | 12.30 | 14.33 |
| Return on equity
| 77.94 | -13.57 | 28.66 | 52.57 | 152.58 |
| Return on Capital
| 9.07 | 9.57 | 6.96 | 9.08 | 11.18 |
| Return on Assets
| 6.66 | 6.92 | 5.08 | 6.63 | 8.26 |
| Debt to Equity (x)
| -- | -- | 2.69 | 3.68 | 6.70 |
Profitability
ROCE
6.96
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
6.96
|
9.08
|
11.18
|
14.45
|
6.20
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
28.66
--
Profit after tax / Average Net worth * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
28.66
|
52.57
|
152.58
|
-263.34
|
-38.31
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROA
5.08
--
Profit after tax / Average Total assets * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
5.08
|
6.63
|
8.26
|
10.30
|
4.31
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Margin
19.95
--
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
19.95
|
24.63
|
27.33
|
25.55
|
27.29
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Margin
10.04
--
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
10.04
|
12.30
|
14.33
|
18.24
|
7.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-0.01
--
Year on year growth in net sales
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
-0.01
|
-0.05
|
-0.04
|
-0.01
|
-0.03
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EBIT Growth
-20.04
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
-20.04
|
-14.38
|
3.13
|
-6.94
|
-2.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Net Profit Growth
-19.10
--
Year on year growth in profit after tax
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
-19.10
|
-17.65
|
-21.86
|
135.43
|
-31.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EPS Growth
-0.19
--
Year on year growth in earnings per share
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
-0.19
|
-0.18
|
-0.22
|
1.35
|
-0.31
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
2.69
--
Total debt / Net worth
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
2.69
|
3.68
|
6.70
|
55.71
|
-8.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.28
--
(Short term borrowings / Net worth)
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
0.28
|
0.21
|
0.36
|
2.58
|
-0.57
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.22
--
Current Assets / Current Liabilities and Provisions
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
1.22
|
1.20
|
1.23
|
1.32
|
1.60
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Quick Ratio
1.00
--
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
1.00
|
0.88
|
1.00
|
1.10
|
1.44
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
10.09
--
Debtors outstanding / Net Sales * 100
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
10.09
|
9.26
|
9.21
|
9.52
|
9.52
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Asset Turnover
0.50
--
Sales / Average Total Assets
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
0.50
|
0.53
|
0.58
|
0.58
|
0.58
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Receivable days
35.56
--
Average Debtors / Sales * 365
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
35.56
|
34.61
|
34.84
|
34.87
|
35.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
45.69
--
Average Inventory / Sales * 365
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
45.69
|
41.02
|
32.85
|
28.41
|
23.43
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
18.25
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
18.25
|
17.34
|
17.61
|
45.81
|
222.48
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
63.00
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
63.00
|
58.29
|
50.07
|
17.47
|
-163.37
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
5.49
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
5.49
|
3.85
|
5.12
|
3.31
|
3.70
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Price / Book Value
1.37
--
Current share price divided by book value per share in the latest financial year
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
1.37
|
1.60
|
4.45
|
26.58
|
-1.78
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
4.49
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
Dec-20
|
Dec-19
|
Dec-18
|
Dec-17
|
Dec-16
|
|---|---|---|---|---|---|
|
Otelco Inc (OTEL)
|
4.49
|
4.16
|
4.62
|
4.84
|
3.78
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|