Company Valuation: Universal For Paper and Packaging Materials

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 516.6 447.4 414.3 392.6 388.8 687.4
Change - -13.4% -7.4% -5.23% -0.97% 76.82%
Enterprise Value (EV) 1 626.9 656.7 598.4 682.9 887.4 1,175
Change - 4.75% -8.87% 14.11% 29.96% 32.44%
P/E 56.6x 22.1x 19.9x 11.9x 4.14x 29.3x
PBR 3.56x 2.42x 2.11x 1.81x 1.27x 1.42x
PEG - 0x 7.02x 0.2x 0x -0.4x
Capitalization / Revenue 1.42x 0.75x 0.57x 0.46x 0.27x 0.5x
EV / Revenue 1.72x 1.1x 0.82x 0.81x 0.63x 0.86x
EV / EBITDA 19.1x 11.8x 9.1x 6.8x 4.71x 8.08x
EV / EBIT 23.8x 13.9x 10.6x 7.54x 5.1x 9.15x
EV / FCF -14.2x -5.49x 16.2x -6.52x -4.37x -28.7x
FCF Yield -7.05% -18.2% 6.19% -15.3% -22.9% -3.49%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.004051 0.008752 0.009 0.0144 0.041 0.0102
Distribution rate - - - - - -
Net sales 1 364.5 599.2 726.4 846.1 1,417 1,374
EBITDA 1 32.89 55.87 65.75 100.4 188.3 145.4
EBIT 1 26.33 47.36 56.6 90.58 174.1 128.5
Net income 1 10.86 24.14 24.92 33.11 93.95 13.05
Net Debt 1 110.3 209.3 184.2 290.3 498.7 487.9
Reference price 2 0.2293 0.1937 0.1793 0.1713 0.1697 0.3000
Nbr of stocks (in thousands) 2,252,542 2,310,000 2,310,000 2,291,443 2,291,443 2,291,443
Announcement Date 2/21/21 2/28/22 2/28/23 2/29/24 3/10/25 3/16/26
1EGP in Million2EGP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.68M
26.04x2.57x12.27x2.13% 22.58B
30.06x1.11x7.49x4.22% 22.74B
-22.2x1.13x9.21x5.36% 18.6B
22.24x2.47x10.1x1.85% 6.9B
20.5x2.3x14.11x2.93% 5.21B
-9.62x1.18x7.09x4.38% 4.83B
-45.29x0.84x8.55x2.06% 4.55B
15.63x1.21x7.65x2.98% 3.4B
13.2x0.98x6.63x4.45% 3.07B
Average 5.62x 1.53x 9.23x 3.37% 9.19B
Weighted average by Cap. 10.45x 1.63x 9.59x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Universal For Paper and Packaging Materials

Historical PBR trend

Valuation ratios - PBR - Universal For Paper and Packaging Materials

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Universal For Paper and Packaging Materials

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Universal For Paper and Packaging Materials

  1. Stock Market
  2. Stocks
  3. UNIP Stock
  4. Valuation Universal For Paper and Packaging Materials