Projected Income Statement: Cash Plus SA

Forecast Balance Sheet: Cash Plus SA

Fiscal Period: December 2026 2027 2028
Net Debt 1 1.1 40.4 85.7
Change - 3,572.73% 112.13%
Announcement Date - - -
1MAD in Million
Estimates

Cash Flow Forecast: Cash Plus SA

Fiscal Period: December 2026 2027 2028
CAPEX 1 119 126 134
Change - 5.88% 6.35%
Free Cash Flow (FCF) 1 180 231 249
Change - 28.33% 7.79%
Announcement Date - - -
1MAD in Million
Estimates

Forecast Financial Ratios: Cash Plus SA

Fiscal Period: December 2026 2027 2028

Profitability

   
EBITDA Margin (%) 63.44% 63.67% 63.8%
EBIT Margin (%) 56.72% 57.61% 58.37%
EBT Margin (%) 54.25% 55.36% 56.33%
Net margin (%) 28.66% 29.24% 29.71%
FCF margin (%) 17.79% 19.98% 18.78%
FCF / Net Income (%) 62.07% 68.34% 63.2%

Profitability

   
ROA - - -
ROE 35.5% 38.6% 41.1%

Financial Health

   
Leverage (Debt/EBITDA) 0x 0.05x 0.1x
Debt / Free cash flow 0.01x 0.17x 0.34x

Capital Intensity

   
CAPEX / Current Assets (%) 11.76% 10.9% 10.11%
CAPEX / EBITDA (%) 18.54% 17.12% 15.84%
CAPEX / FCF (%) 66.11% 54.55% 53.82%

Items per share

   
Cash flow per share 1 13.2 15.6 16.7
Change - 18.18% 7.05%
Dividend per Share 1 11 12 13
Change - 9.09% 8.33%
Book Value Per Share 1 34.3 37 41.1
Change - 7.87% 11.08%
EPS 1 11.8 13.8 16.1
Change - 16.95% 16.67%
Nbr of stocks (in thousands) 24,553 24,553 24,553
Announcement Date - - -
1MAD
Estimates
2026 *2027 *
P/E 21.4x 18.3x
PBR 7.35x 6.81x
EV / Sales 6.12x 5.39x
Yield 4.37% 4.76%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
252.00MAD
Average target price
378.00MAD
Spread / Average Target
+50.00%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CAP Stock
  4. Financials Cash Plus SA