|
End-of-day quote
Casablanca S.E.
2026-09-17
|
5-day change | 1st Jan Change | ||
| 733.10 MAD | 0.00% |
|
-2.37% | -16.69% |
| 04-20 | Disway S.A. announces Annual dividend, payable on July 03, 2026 | CI |
| 03-05 | Disway S.A. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: Disway S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,329 | 1,263 | 1,226 | 1,203 | 1,659 | 1,382 | - | - |
| Change | - | -4.96% | -2.99% | -1.85% | 37.93% | -16.69% | - | - |
| Enterprise Value (EV) 1 | 1,300 | 1,263 | 1,485 | 1,411 | 1,868 | 1,570 | 1,581 | 1,382 |
| Change | - | -2.84% | 17.57% | -5.04% | 32.43% | -15.93% | 0.7% | -12.58% |
| P/E | 11.7x | 14.9x | 18.7x | 15.3x | 19.4x | 12.9x | 13.1x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.6x | -0.8x | 0.8x | 2.31x | 0.5x | -9.28x | - |
| Capitalization / Revenue | 0.73x | 0.65x | 0.66x | 0.63x | 0.8x | 0.67x | 0.63x | 0.61x |
| EV / Revenue | 0.71x | 0.65x | 0.79x | 0.74x | 0.9x | 0.76x | 0.72x | 0.61x |
| EV / EBITDA | 6.52x | - | 11x | 12.7x | 15.4x | 8.97x | 9.06x | - |
| EV / EBIT | 7.71x | 10.3x | 11.8x | 13.7x | 17.4x | 10.9x | 11x | - |
| EV / FCF | 14.7x | - | 10.3x | 15.6x | 20x | 15.1x | 21.1x | - |
| FCF Yield | 6.79% | - | 9.67% | 6.4% | 5.01% | 6.62% | 4.75% | - |
| Dividend per Share 2 | 40 | - | 35 | 40 | 44 | 44.5 | 45 | 45 |
| Rate of return | 5.67% | - | 5.38% | 6.27% | 5% | 6.07% | 6.14% | 6.14% |
| EPS 2 | 60.26 | 44.88 | 34.74 | 41.81 | 45.32 | 56.65 | 55.85 | - |
| Distribution rate | 66.4% | - | 101% | 95.7% | 97.1% | 78.6% | 80.6% | - |
| Net sales 1 | 1,824 | 1,950 | 1,870 | 1,905 | 2,076 | 2,065 | 2,195 | 2,253 |
| EBITDA 1 | 199.3 | - | 134.6 | 110.8 | 121.3 | 175 | 174.5 | - |
| EBIT 1 | 168.7 | 122.3 | 126.1 | 102.7 | 107.5 | 144 | 143.5 | - |
| Net income 1 | 107.6 | 84.64 | 65.52 | 78.85 | 85.46 | 104 | 105.4 | - |
| Net Debt 1 | -29.02 | - | 259.7 | 207.5 | 208.6 | 188 | 199 | - |
| Reference price 2 | 705.00 | 670.00 | 650.00 | 638.00 | 880.00 | 733.10 | 733.10 | 733.10 |
| Nbr of stocks (in thousands) | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | - | - |
| Announcement Date | 3/5/22 | 3/3/23 | 3/6/24 | 3/6/25 | 3/6/26 | - | - | - |
1MAD in Million2MAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.94x | 0.76x | 8.97x | 6.07% | 145M | |
| 24.06x | 2.02x | 15.95x | 0.43% | 374B | |
| 23.39x | 9.45x | 16.76x | 0.37% | 183B | |
| 21.61x | 2.04x | 10.41x | 0.92% | 81.03B | |
| 18.65x | 0.48x | 8.67x | 1.72% | 54.26B | |
| 30.86x | 5.4x | 18.32x | 1.36% | 39.19B | |
| 35.4x | 21.62x | 26.78x | 1.26% | 36.72B | |
| 13.85x | 0.61x | 7.37x | 3.46% | 31.26B | |
| 12.27x | 0.64x | 9.56x | 5.48% | 22.07B | |
| 16.64x | 0.32x | 9.49x | 0.73% | 21.14B | |
| Average | 20.97x | 4.33x | 13.23x | 2.18% | 84.25B | |
| Weighted average by Cap. | 23.26x | 4.41x | 15.06x | 0.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DWY Stock
- Valuation Disway S.A.
Select your edition
All financial news and data tailored to specific country editions
