Financials AFMA S.A.

Equities

AFM

MA0000012296

Multiline Insurance & Brokers

End-of-day quote Casablanca S.E. 18:00:00 2024-07-15 EDT 5-day change 1st Jan Change
1,248 MAD +1.96% Intraday chart for AFMA S.A. +1.88% +4.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 990 1,025 1,116 1,360 1,300 1,200
Enterprise Value (EV) 1 1,040 1,113 1,188 1,445 1,437 1,330
P/E ratio 19.9 x 20.4 x 26.2 x 23.5 x 21.9 x 20 x
Yield - - 4.21% 3.97% 4.23% 4.58%
Capitalization / Revenue 5.3 x 5.29 x 5.48 x 6.13 x 5.33 x 4.64 x
EV / Revenue 5.57 x 5.74 x 5.83 x 6.51 x 5.89 x 5.14 x
EV / EBITDA 13 x 13.3 x 13 x 14.8 x 13.6 x 11.9 x
EV / FCF 24 x 12.1 x 11.4 x 33.1 x 62.6 x 20.9 x
FCF Yield 4.17% 8.26% 8.77% 3.02% 1.6% 4.78%
Price to Book 15 x 26.5 x 37.4 x 33.6 x 28.4 x 23.6 x
Nbr of stocks (in thousands) 1,000 1,000 1,000 1,000 1,000 1,000
Reference price 2 990.0 1,025 1,116 1,360 1,300 1,200
Announcement Date 19-04-01 20-04-30 21-04-30 22-06-13 23-04-28 24-04-30
1MAD in Million2MAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 186.8 193.9 203.6 221.9 243.7 258.8
EBITDA 1 79.93 83.92 91.29 97.66 105.4 112
EBIT 1 75.8 80.49 87.37 93.36 99.75 105.8
Operating Margin 40.59% 41.51% 42.91% 42.08% 40.93% 40.89%
Earnings before Tax (EBT) 1 66.85 72.55 65.53 86.79 90.9 92.93
Net income 1 49.78 50.14 42.56 57.85 59.32 60
Net margin 26.66% 25.86% 20.9% 26.08% 24.34% 23.18%
EPS 2 49.78 50.14 42.56 57.85 59.32 60.00
Free Cash Flow 1 43.36 92 104.1 43.63 22.93 63.55
FCF margin 23.22% 47.45% 51.14% 19.66% 9.41% 24.56%
FCF Conversion (EBITDA) 54.25% 109.63% 114.08% 44.67% 21.75% 56.73%
FCF Conversion (Net income) 87.1% 183.5% 244.69% 75.41% 38.66% 105.93%
Dividend per Share - - 47.00 54.00 55.00 55.00
Announcement Date 19-04-01 20-04-30 21-04-30 22-06-13 23-04-28 24-04-30
1MAD in Million2MAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 50.4 88.2 71.9 84.5 137 130
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.6309 x 1.051 x 0.7874 x 0.8654 x 1.295 x 1.158 x
Free Cash Flow 1 43.4 92 104 43.6 22.9 63.6
ROE (net income / shareholders' equity) 71.7% 95.9% 125% 162% 133% 120%
ROA (Net income/ Total Assets) 6.45% 7.07% 7.31% 6.83% 6.92% 7.23%
Assets 1 771.3 709.1 582 847.1 857.8 830.2
Book Value Per Share 2 65.90 38.60 29.80 40.40 45.80 50.80
Cash Flow per Share 2 7.750 31.00 44.70 27.10 11.10 19.70
Capex 1 1.15 5.64 3.5 7.16 13.5 15.2
Capex / Sales 0.62% 2.91% 1.72% 3.23% 5.53% 5.88%
Announcement Date 19-04-01 20-04-30 21-04-30 22-06-13 23-04-28 24-04-30
1MAD in Million2MAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA