All companies · BRVM · Fuel distribution
Total Sénégal (TTLS)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
3,700 XOF
Where does this figure come from?
- price · Oct 2, 2026 · 3,700 XOF — TTLS market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source
As of Oct 2, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
2,060 XOF – 2,081 XOF
estimated range
Value Score
34/100
Financial Strength
8/20
Shareholders' equity grew 5.9 % per year between 2022 and 2025.
Where does this figure come from?
- equity · 2022 · 24,865 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 34,561 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 29,928 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
Earnings Quality & Stability
10/20
Net income rose in 2 of 4 reported year-on-year transitions, averaging 26.7 %.
Where does this figure come from?
- net income · 2021 · 4,693 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2022 · 8,794 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,981 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2024 · 7,140 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2025 · 6,779 M XOF — TTLS financial statements, aggregated by Stock Analysis source
Profitability
1/15
Net margin of 1.8 % in 2025.
Where does this figure come from?
- net income · 2021 · 4,693 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2022 · 8,794 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,981 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2024 · 7,140 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2025 · 6,779 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 397,756 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 419,085 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 440,574 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 426,139 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 377,449 M XOF — TTLS financial statements, aggregated by Stock Analysis source
Dividend Record
15/15
A dividend was paid in 5 of the last 5 recorded years (2022–2026).
Where does this figure come from?
- dps · 2022 · 187.3 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2023 · 241.01 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2024 · 207.58 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2025 · 222.4 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2026 · 176.65 XOF/share — TTLS dividend history, Stock Analysis source
Valuation
0/30
Market price sits 78.7 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2021 · 144.05 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2022 · 269.94 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2023 · 122 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2024 · 219 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2025 · 208.09 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- equity · 2022 · 24,865 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 34,561 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 29,928 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- price · Oct 2, 2026 · 3,700 XOF — TTLS market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source
- shares · latest · 32,580,000 shares — TTLS market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 34/100 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) | 397,756 | 419,085 | 440,574 | 426,139 | 377,449 |
| Net income (M XOF) | 4,693 | 8,794 | 3,981 | 7,140 | 6,779 |
| EPS (XOF) | 144.05 | 269.94 | 122 | 219 | 208.09 |
| Equity (M XOF) | Data unavailable | 24,865 | 34,561 | 29,928 | 29,522 |
| Dividend paid (XOF) | Data unavailable | 187.3 | 241.01 | 207.58 | 222.4 |
Where does this figure come from?
- dps · 2022 · 187.3 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2023 · 241.01 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2024 · 207.58 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2025 · 222.4 XOF/share — TTLS dividend history, Stock Analysis source
- dps · 2026 · 176.65 XOF/share — TTLS dividend history, Stock Analysis source
- eps · 2021 · 144.05 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2022 · 269.94 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2023 · 122 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2024 · 219 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- eps · 2025 · 208.09 XOF/share — TTLS financial statements, aggregated by Stock Analysis source
- equity · 2022 · 24,865 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 34,561 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 29,928 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source
- net income · 2021 · 4,693 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2022 · 8,794 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2023 · 3,981 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2024 · 7,140 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- net income · 2025 · 6,779 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 397,756 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 419,085 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 440,574 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 426,139 M XOF — TTLS financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 377,449 M XOF — TTLS financial statements, aggregated by Stock Analysis 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.
2,060 XOF
Show the calculation
Source Trail
- Result
- 2,060 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 · 208.09 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 32,580,000 shares — TTLS 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: 906 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
2,060 XOF – 2,081 XOF
Show the calculation
Source Trail
- Result
- 2,060 XOF – 2,081 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 · 208.09 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 32,580,000 shares — TTLS 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
3,700 XOF
Estimated Fundamental Value (midpoint)
2,071 XOF
Margin of Safety
-78.7%
Show the calculation
Source Trail
- Result
- -78.7% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2021 · 144.05 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2022 · 269.94 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2023 · 122 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2024 · 219 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2025 · 208.09 XOF/share — TTLS financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 24,865 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2023 · 34,561 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2024 · 29,928 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 29,522 M XOF — TTLS balance sheet, aggregated by Stock Analysis source (aggregated)
- price · Oct 2, 2026 · 3,700 XOF — TTLS market capitalisation ÷ shares outstanding, Stock Analysis (last market price Oct 2, 2026) source (derived)
- shares · latest · 32,580,000 shares — TTLS 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.