Valuation Cosumar Casablanca S.E.

Stocks

End-of-day quote Casablanca S.E. Other stock markets			5-day change	1st Jan Change
- ^MAD	-.--%		-.--%	-

07-09	Cosumar SA announces Annual dividend, payable on August 03, 2026	CI
04-29	Cosumar SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,661	17,953	18,425	17,953	19,228	17,575	-	-
Change	-	-27.2%	2.63%	-2.56%	7.11%	-8.6%	-	-
Enterprise Value (EV) ¹	25,064	19,022	19,984	18,577	19,510	17,904	17,889	17,575
Change	-	-24.11%	5.06%	-7.04%	5.02%	-8.23%	-0.08%	-1.76%
P/E	32.3x	-	-	19.2x	-	20.1x	17x	17.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	0.9x	-5.71x
Capitalization / Revenue	2.71x	1.72x	1.8x	1.75x	1.83x	1.61x	1.42x	1.46x
EV / Revenue	2.75x	1.82x	1.95x	1.81x	1.86x	1.64x	1.45x	1.46x
EV / EBITDA	13.1x	11.1x	10.9x	10.6x	11.7x	10.5x	9.06x	-
EV / EBIT	17.8x	14.7x	14.5x	13.9x	15x	13.4x	11.4x	-
EV / FCF	13.9x	-563x	86.5x	9.84x	14.9x	19.9x	17.9x	-
FCF Yield	7.2%	-0.18%	1.16%	10.2%	6.7%	5.02%	5.58%	-
Dividend per Share ²	6	7	7	10	-	10	10	11
Rate of return	2.3%	3.68%	3.59%	5.26%	-	5.38%	5.38%	5.91%
EPS ²	8.075	-	-	9.92	-	9.27	10.94	10.6
Distribution rate	74.3%	-	-	101%	-	108%	91.4%	104%
Net sales ¹	9,112	10,433	10,233	10,239	10,487	10,907	12,340	12,002
EBITDA ¹	1,918	1,721	1,826	1,749	1,672	1,699	1,974	-
EBIT ¹	1,408	1,294	1,375	1,341	1,298	1,339	1,570	-
Net income ¹	763	826	1,009	850.4	703.7	876	1,034	1,002
Net Debt ¹	403	1,070	1,559	624.8	281.9	329	314.5	-
Reference price ²	261.00	190.00	195.00	190.00	203.50	186.00	186.00	186.00
Nbr of stocks (in thousands)	94,487	94,487	94,487	94,487	94,487	94,487	-	-
Announcement Date	4/30/22	3/16/23	4/29/24	4/30/25	4/30/26	-	-	-

¹MAD in Million²MAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SÜDZUCKER AG	28.65x	0.5x	6.8x	1.44%	2.66B
ADECOAGRO S.A.	-234.15x	1.61x	7.96x	3.51%	1.44B
BALRAMPUR CHINI MILLS LIMITED	29.19x	2.45x	19.78x	0.6%	1.3B
SÃO MARTINHO S.A.	10.33x	1.44x	3.31x	3.91%	922M
Average	-41.49x	1.50x	9.46x	2.36%	1.58B
Weighted average by Cap.	-33.76x	1.29x	9.22x	2.1%