Valuation Extracted Oil & Derivatives Co.

Equities

End-of-day quote Egyptian Exchange Other stock markets 2026-05-20			5-day change	1st Jan Change
8.650 ^EGP	-3.14%		-7.39%	+0.23%

05-17	Extracted oil and derivatives 9-month profit EGP 44.6 million	RE
02-23	Extracted Oil & Derivatives Co. Reports Earnings Results for the Half Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Capitalization ¹	234.2	424	280.4	372.2	421.2	692
Change	-	81.04%	-33.87%	32.74%	13.16%	64.29%
Enterprise Value (EV) ¹	171.6	400.7	227.1	338.1	426.4	684.3
Change	-	133.43%	-43.32%	48.87%	26.12%	60.47%
P/E ratio	12.4x	-20.6x	16.1x	14.2x	350x	270x
PBR	0.93x	1.94x	1.19x	1.48x	1.83x	2.71x
PEG	-	0x	-0x	0.3x	-3.7x	2x
Capitalization / Revenue	0.13x	0.23x	0.1x	0.1x	0.11x	0.19x
EV / Revenue	0.1x	0.21x	0.08x	0.09x	0.12x	0.19x
EV / EBITDA	7.13x	-19.5x	10.3x	12.7x	130x	227x
EV / EBIT	8.86x	-15.7x	13.6x	17.4x	-133x	-193x
EV / FCF	6.94x	-18.1x	9.87x	-8.37x	37.3x	35.7x
FCF Yield	14.4%	-5.53%	10.1%	-11.9%	2.68%	2.8%
Dividend per Share ²	-	-	-	0.09	-	0.09
Rate of return	-	-	-	4.84%	-	2.6%
EPS ²	0.0944	-0.1028	0.0868	0.1315	0.00601	0.0128
Distribution rate	-	-	-	68.5%	-	702%
Net sales ¹	1,764	1,881	2,828	3,626	3,676	3,646
EBITDA ¹	24.07	-20.56	22.04	26.56	3.278	3.009
EBIT ¹	19.38	-25.46	16.64	19.4	-3.216	-3.543
Net income ¹	18.89	-20.55	17.37	26.29	1.202	2.564
Net Debt ¹	-62.55	-23.33	-53.28	-34.1	5.206	-7.733
Reference price ²	1.171	2.120	1.402	1.861	2.106	3.460
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000
Announcement Date	9/29/20	9/29/21	9/27/22	9/27/23	9/26/24	12/1/25

¹EGP in Million²EGP

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.($)
EXTRACTED OIL & DERIVATIVES CO.	-	-	-	-	32.4M
SIME DARBY PLANTATION	17.26x	2.04x	9.19x	2.99%	10.44B
AAK AB	17.26x	1.48x	11.46x	2.34%	7.16B
IOI CORPORATION	17.77x	2.36x	13.56x	2.77%	6.49B
FIRST RESOURCES LIMITED	9.3x	2.46x	5.99x	6.04%	3.67B
BUMITAMA AGRI LTD.	12.02x	1.75x	5.98x	6.29%	2.35B
PT TRIPUTRA AGRO PERSADA TBK	5.97x	2.26x	5.34x	12.66%	1.67B
COBRAM ESTATE OLIVES LIMITED	106.02x	6.88x	30.55x	1.12%	1.38B
SIPEF	9.11x	1.78x	4.23x	4.13%	1.15B
Average	24.34x	2.63x	10.79x	4.79%	3.82B
Weighted average by Cap.	18.90x	2.21x	10.44x	3.8%