Company Valuation: Creast Mark For Contracting And Real Estate Development

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 372.3 215 176.2 168.4 166.1 331.1
Change - -42.26% -18.02% -4.46% -1.33% 99.32%
Enterprise Value (EV) 1 419.6 290.6 253.4 234.7 171.3 257.3
Change - -30.73% -12.81% -7.35% -27.04% 50.27%
P/E 75.9x 250x 517x -24.7x -3.23x 4.72x
PBR 2.46x 1.43x 1.17x 1.3x 2.12x 0.75x
PEG - -3x -8.6x 0x -0x -0x
Capitalization / Revenue 15.4x 14.3x 34.7x - - 1.18x
EV / Revenue 17.4x 19.3x 49.9x - - 0.92x
EV / EBITDA 92.3x 546x 656x -43.1x -3.44x 2.76x
EV / EBIT 135x 4,009x -946x -32.8x -3.4x 2.79x
EV / FCF -4.02x -50.2x -109x 12.6x 2.39x -0.39x
FCF Yield -24.9% -1.99% -0.92% 7.94% 41.8% -254%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008736 0.00153 0.000607 -0.0122 -0.0918 0.1251
Distribution rate - - - - - -
Net sales 1 24.16 15.05 5.075 - - 281
EBITDA 1 4.544 0.532 0.3865 -5.442 -49.74 93.11
EBIT 1 3.102 0.0725 -0.2679 -7.147 -50.35 92.36
Net income 1 4.903 0.8588 0.3412 -6.826 -51.51 77.7
Net Debt 1 47.28 75.65 77.14 66.37 5.126 -73.8
Reference price 2 0.663 0.383 0.314 0.300 0.296 0.590
Nbr of stocks (in thousands) 561,256 561,256 561,256 561,256 561,256 561,256
Announcement Date 3/14/21 4/3/22 3/21/23 5/27/24 2/18/25 3/2/26
1EGP in Million2EGP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.98M
62.89x2.83x27.4x0.07% 98.74B
13.69x1.11x6.06x4.3% 75.33B
35.03x4.41x23.95x0.19% 59.66B
26.49x2.02x19.9x1.15% 56.75B
53.29x4.59x28.79x1.56% 46.82B
30.88x0.75x12.54x2% 38.36B
25.76x1.69x15.31x0.18% 35.66B
25.05x0.51x7.95x2.35% 33.46B
4.86x0.3x5.83x5.87% 28.84B
Average 30.88x 2.02x 16.41x 1.96% 47.37B
Weighted average by Cap. 34.65x 2.26x 18.01x 1.71%

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. CRST Stock
  4. Valuation Creast Mark For Contracting And Real Estate Development