All companies · BRVM · Industrial packaging
Filtisac (FTSC)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
1,980 XOF
Where does this figure come from?
- price · Oct 2, 2026 · 1,980 XOF — FTSC market quote (delayed), Stock Analysis source
As of Oct 2, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
330 XOF – 909 XOF
estimated range
Value Score
20/100
Financial Strength
0/20
Shareholders' equity grew -9.8 % per year between 2021 and 2025.
Where does this figure come from?
- equity · 2021 · 23,674 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 23,828 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 26,904 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 43,454 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source
Earnings Quality & Stability
13/20
Net income rose in 2 of 3 reported year-on-year transitions, averaging 770.4 %.
Where does this figure come from?
- net income · 2021 · -1,276 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 153.48 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,076 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 18,595 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 466 M XOF — FTSC FY2025 net income, Bloom Afrik (published company data) source
Profitability
1/15
Net margin of 1.5 % in 2025.
Where does this figure come from?
- net income · 2021 · -1,276 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 153.48 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,076 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 18,595 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 466 M XOF — FTSC FY2025 net income, Bloom Afrik (published company data) source
- revenue · 2021 · 44,571 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 46,165 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 40,439 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 33,500 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 32,110 M XOF — FTSC FY2025 revenue, Bloom Afrik (published company data) source
Dividend Record
6/15
A dividend was paid in 2 of the last 5 recorded years (2021–2025).
Where does this figure come from?
- dps · 2021 · 0 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2022 · 0 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2023 · 159 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2024 · 2,000.67 XOF/share — FTSC FY2024 distribution (ordinary dividend + share-premium distribution), Bloom Afrik (published company data) source
- dps · 2025 · 0 XOF/share — FTSC dividend history, Stock Analysis source
Valuation
0/30
Market price sits 219.4 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2025 · 33 XOF/share — FTSC FY2025 EPS (BPA 33 F), Bloom Afrik (published company data) source
- equity · 2021 · 23,674 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 23,828 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 26,904 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 43,454 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source
- price · Oct 2, 2026 · 1,980 XOF — FTSC market quote (delayed), Stock Analysis source
- shares · latest · 14,103,740 shares — FTSC market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 20/100 Value Score
- Formula
- Sum of five sub-scores: Financial Strength 20, Earnings Quality & Stability 20, Profitability 15, Dividend Record 15, Valuation 30.
- Currency
- XOF
Assumptions
- Weights are fixed and documented; no criterion is weighted dynamically.
Figures used
Limitations
- A criterion with unavailable data contributes no points, so the score reads conservative.
Last updated 2026-10-05 · Every figure here can be checked.
Financials
Every figure links to its source. Missing figures are shown as unavailable, never estimated.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (M XOF) | 44,571 | 46,165 | 40,439 | 33,500 | 32,110 |
| Net income (M XOF) | -1,276 | 153.48 | 3,076 | 18,595 | 466 |
| EPS (XOF) | Data unavailable | Data unavailable | Data unavailable | Data unavailable | 33 |
| Equity (M XOF) | 23,674 | 23,828 | 26,904 | 43,454 | 15,700 |
| Dividend paid (XOF) | 0 | 0 | 159 | 2,000.67 | 0 |
Where does this figure come from?
- dps · 2021 · 0 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2022 · 0 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2023 · 159 XOF/share — FTSC dividend history, Stock Analysis source
- dps · 2024 · 2,000.67 XOF/share — FTSC FY2024 distribution (ordinary dividend + share-premium distribution), Bloom Afrik (published company data) source
- dps · 2025 · 0 XOF/share — FTSC dividend history, Stock Analysis source
- eps · 2025 · 33 XOF/share — FTSC FY2025 EPS (BPA 33 F), Bloom Afrik (published company data) source
- equity · 2021 · 23,674 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 23,828 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 26,904 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 43,454 M XOF — FTSC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source
- net income · 2021 · -1,276 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 153.48 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,076 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 18,595 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 466 M XOF — FTSC FY2025 net income, Bloom Afrik (published company data) source
- revenue · 2021 · 44,571 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 46,165 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 40,439 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 33,500 M XOF — FTSC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 32,110 M XOF — FTSC FY2025 revenue, Bloom Afrik (published company data) source
Full analysis
Free full analysis 1 of 3 this month. See plans
Graham Analysis
Graham Number: the classic defensive price ceiling from earnings and book value.
909 XOF
Show the calculation
Source Trail
- Result
- 909 XOF
- Formula
- √(22.5 × EPS × Book value per share)
- Currency
- XOF
Assumptions
- 22.5 = Graham’s 15 × 1.5 ceiling (P/E 15, price-to-book 1.5).
Figures used
- eps · 2025 · 33 XOF/share — FTSC FY2025 EPS (BPA 33 F), Bloom Afrik (published company data) source (reported)
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source (reported)
- shares · latest · 14,103,740 shares — FTSC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The Graham Number is a defensive screen, not a fair value estimate.
Last updated 2026-10-05 · Every figure here can be checked.
Book value per share: 1,113 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
330 XOF – 909 XOF
Show the calculation
Source Trail
- Result
- 330 XOF – 909 XOF (estimated)
- Formula
- Method 1: √(22.5 × EPS × BVPS). Method 2: EPS ÷ 10% required return. Range spans the computed methods; midpoint averages them.
- Currency
- XOF
Assumptions
- Required return of 10 % per year for the capitalized-earnings method.
Figures used
- eps · 2025 · 33 XOF/share — FTSC FY2025 EPS (BPA 33 F), Bloom Afrik (published company data) source (reported)
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source (reported)
- shares · latest · 14,103,740 shares — FTSC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The range is only as good as the latest reported EPS and book value; it is not a forecast of price.
Last updated 2026-10-05 · Every figure here can be checked.
Margin of Safety
Market price
1,980 XOF
Estimated Fundamental Value (midpoint)
620 XOF
Margin of Safety
-219.4%
Show the calculation
Source Trail
- Result
- -219.4% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2025 · 33 XOF/share — FTSC FY2025 EPS (BPA 33 F), Bloom Afrik (published company data) source (reported)
- equity · 2021 · 23,674 M XOF — FTSC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 23,828 M XOF — FTSC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2023 · 26,904 M XOF — FTSC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2024 · 43,454 M XOF — FTSC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 15,700 M XOF — FTSC FY2025 shareholders’ equity, Bloom Afrik (published company data) source (reported)
- price · Oct 2, 2026 · 1,980 XOF — FTSC market quote (delayed), Stock Analysis source (quoted)
- shares · latest · 14,103,740 shares — FTSC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- A negative margin of safety means the market price is above the estimated value midpoint.
Last updated 2026-10-05 · Every figure here can be checked.
Actions
Simulation only — no real money is involved.