Financials Electro Cable Egypt

Equities

ELEC

EGS3G231C011

Electrical Components & Equipment

End-of-day quote Egyptian Exchange 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
1.78 EGP -8.25% Intraday chart for Electro Cable Egypt -24.89% +46.99%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 888.6 971.8 1,991 1,323 1,441 4,013
Enterprise Value (EV) 1 1,323 1,245 2,498 2,488 3,164 7,321
P/E ratio 6.59 x 5.83 x 14.9 x 5.86 x 3.05 x 3.24 x
Yield - - - - - -
Capitalization / Revenue 0.41 x 0.48 x 1.14 x 0.5 x 0.25 x 0.46 x
EV / Revenue 0.61 x 0.61 x 1.44 x 0.93 x 0.56 x 0.84 x
EV / EBITDA 4.99 x 4.67 x 17.8 x 8.17 x 3.56 x 3.15 x
EV / FCF -3.78 x 6.5 x -9 x -3.12 x -9.02 x -5.13 x
FCF Yield -26.5% 15.4% -11.1% -32% -11.1% -19.5%
Price to Book 1.15 x 0.97 x 1.85 x 1 x 1 x 1.47 x
Nbr of stocks (in thousands) 3,557,237 3,557,237 3,467,947 3,557,237 3,032,961 3,313,540
Reference price 2 0.2498 0.2732 0.5740 0.3720 0.4750 1.211
Announcement Date 19-03-05 20-03-30 21-02-28 22-02-27 24-02-29 24-02-29
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,174 2,033 1,740 2,661 5,699 8,673
EBITDA 1 265 266.6 140.1 304.4 887.8 2,324
EBIT 1 250.5 248.8 121.6 284.2 857.2 2,285
Operating Margin 11.52% 12.24% 6.99% 10.68% 15.04% 26.35%
Earnings before Tax (EBT) 1 181.9 231.6 177.3 301.3 684 1,661
Net income 1 134.8 166.8 133.5 224.6 542.2 1,248
Net margin 6.2% 8.2% 7.67% 8.44% 9.51% 14.39%
EPS 2 0.0379 0.0469 0.0385 0.0635 0.1560 0.3737
Free Cash Flow 1 -350.1 191.5 -277.5 -796.4 -350.7 -1,427
FCF margin -16.1% 9.42% -15.95% -29.93% -6.15% -16.46%
FCF Conversion (EBITDA) - 71.81% - - - -
FCF Conversion (Net income) - 114.8% - - - -
Dividend per Share - - - - - -
Announcement Date 19-03-05 20-03-30 21-02-28 22-02-27 24-02-29 24-02-29
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 434 273 507 1,165 1,723 3,308
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.638 x 1.024 x 3.62 x 3.826 x 1.941 x 1.423 x
Free Cash Flow 1 -350 191 -278 -796 -351 -1,427
ROE (net income / shareholders' equity) 21.7% 18.8% 12.8% 18.7% 36.7% 57.2%
ROA (Net income/ Total Assets) 11.5% 8.93% 3.59% 6.02% 12.7% 20.6%
Assets 1 1,170 1,867 3,717 3,734 4,286 6,058
Book Value Per Share 2 0.2200 0.2800 0.3100 0.3700 0.4700 0.8200
Cash Flow per Share 2 0.0200 0.0300 0.0500 0.0400 0.1600 0.3400
Capex 1 1.75 42.9 19.2 65.6 215 88.5
Capex / Sales 0.08% 2.11% 1.11% 2.46% 3.77% 1.02%
Announcement Date 19-03-05 20-03-30 21-02-28 22-02-27 24-02-29 24-02-29
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ELEC Stock
  4. Financials Electro Cable Egypt