Company Valuation: International Company for Agricultural Crops

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 239.5 304.2 237 720.2 1,917 7,858
Change - 27.02% -22.1% 203.9% 166.15% 309.98%
Enterprise Value (EV) 1 425 537.3 416.4 652.1 1,793 7,983
Change - 26.41% -22.49% 56.59% 174.98% 345.23%
P/E 11.1x 14.3x 1.76x 1.78x 4.17x 18.6x
PBR 1.06x 1.24x 0.59x 0.84x 1.27x 2.89x
PEG - -8.64x 0x 0x 0.3x -2.26x
Capitalization / Revenue 0.47x 0.56x 0.44x 0.31x 0.99x 3.72x
EV / Revenue 0.84x 0.99x 0.77x 0.28x 0.93x 3.78x
EV / EBITDA 16.3x 20.9x 11.3x 3.96x 8.87x 193x
EV / EBIT 17.6x 22.4x 12x 4.03x 9.02x 235x
EV / FCF -15.1x -11.4x 8.39x 8.01x -9.38x -19.2x
FCF Yield -6.63% -8.78% 11.9% 12.5% -10.7% -5.2%
Dividend per Share 2 - - - 0.1216 - -
Rate of return - - - 6.42% - -
EPS 2 0.0569 0.056 0.3553 1.062 1.209 1.109
Distribution rate - - - 11.4% - -
Net sales 1 505.5 542 543 2,343 1,929 2,112
EBITDA 1 26.02 25.71 36.79 164.6 202.1 41.28
EBIT 1 24.16 23.96 34.76 161.8 198.9 33.99
Net income 1 25.36 24.92 158.2 440.6 519 467.4
Net Debt 1 185.5 233 179.4 -68.13 -123.8 124.8
Reference price 2 0.63 0.80 0.62 1.90 5.04 20.68
Nbr of stocks (in thousands) 380,005 380,005 380,005 380,005 380,000 380,000
Announcement Date 8/27/20 9/6/21 8/31/22 9/5/23 9/4/24 9/8/25
1EGP in Million2EGP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 194M
33.96x1.96x11.11x0.86% 1.63B
14.13x - - 3.47% 1.52B
48.18x5.23x32.8x0.51% 1.02B
8.73x0.28x4.99x4.35% 511M
Average 26.25x 2.49x 16.30x 2.3% 975.1M
Weighted average by Cap. 27.87x 2.74x 17.12x 2.01%

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. IFAP Stock
  4. Valuation International Company for Agricultural Crops