Company Valuation: Cairo For Investment And Real Estate Developments-CIRA Education

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 7,582 7,215 6,556 5,915 7,868 8,340
Change - -4.84% -9.13% -9.78% 33% 6%
Enterprise Value (EV) 1 7,958 8,396 8,528 8,115 10,657 11,556
Change - 5.5% 1.58% -4.84% 31.32% 8.44%
P/E 36.6x 27.9x 20.8x 52.5x 132x 26.7x
PBR 7.57x 5.94x 4.59x 4.33x 6.12x 5.56x
PEG - 1.1x 1x -0.8x -2.8x 0x
Capitalization / Revenue 6.97x 5.19x 3.82x 2.52x 2.42x 1.9x
EV / Revenue 7.32x 6.04x 4.97x 3.46x 3.28x 2.63x
EV / EBITDA 16.6x 12.6x 10.7x 8.81x 8.44x 6.39x
EV / EBIT 19.8x 14.8x 12.9x 11.2x 10.6x 7.49x
EV / FCF 71.4x -40.1x -5.87x -201x -43.6x 14.8x
FCF Yield 1.4% -2.5% -17% -0.5% -2.29% 6.76%
Dividend per Share 2 0.144 0.1716 - 0.2402 0.2574 0.3432
Rate of return 1.11% 1.39% - 2.37% 1.91% 2.4%
EPS 2 0.3559 0.4444 0.5408 0.1933 0.1023 0.536
Distribution rate 40.5% 38.6% - 124% 252% 64%
Net sales 1 1,088 1,391 1,717 2,343 3,252 4,390
EBITDA 1 480.8 667.8 799.3 921.3 1,263 1,809
EBIT 1 402.4 565.9 663.1 725.6 1,006 1,543
Net income 1 254.8 308.6 370.8 125.4 70.15 367.5
Net Debt 1 376.2 1,181 1,972 2,200 2,789 3,216
Reference price 2 13.01 12.38 11.25 10.15 13.50 14.31
Nbr of stocks (in thousands) 582,790 582,790 582,790 582,790 582,790 582,790
Announcement Date 11/8/20 11/8/21 11/20/23 11/20/23 12/1/24 11/18/25
1EGP in Million2EGP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 440M
7.69x1.88x4.37x4.35% 1.15B
10.09x0.67x2.75x2.57% 932M
7.28x1.16x3.82x4.83% 816M
2.62x1.06x1.94x - 668M
9.23x1.18x3.56x4.94% 543M
2.18x1.5x3.94x-.--% 434M
6.21x1.17x4x9.21% 359M
Average 6.47x 1.23x 3.48x 4.32% 667.75M
Weighted average by Cap. 6.96x 1.26x 3.48x 4.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CIRA Stock
  4. Valuation Cairo For Investment And Real Estate Developments-CIRA Education