Financials Al Madar Finance and Investment Company K.S.C.P.

Equities

MADAR

KW0EQ0201834

Diversified Investment Services

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.082 KWD -4.54% Intraday chart for Al Madar Finance and Investment Company K.S.C.P. -9.29% +2.50%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 34.57 19.21 18.86 24.64 23.6 16.53
Enterprise Value (EV) 1 38.59 13.89 17.01 24.27 23.43 16.43
P/E ratio 2.32 x 13.9 x 2,603 x 9,917 x 1,425 x 2,051 x
Yield - - - - - -
Capitalization / Revenue 6.97 x 46.3 x 35.5 x 22.1 x 26 x 23 x
EV / Revenue 7.78 x 33.5 x 32 x 21.8 x 25.8 x 22.8 x
EV / EBITDA 5.5 x 11.6 x -46.3 x 76.2 x 239 x 178 x
EV / FCF 8.7 x -1.7 x 5.48 x 14.5 x 3.44 x 376 x
FCF Yield 11.5% -58.9% 18.3% 6.89% 29.1% 0.27%
Price to Book 1.62 x 0.84 x 0.87 x 1.12 x 1.07 x 0.75 x
Nbr of stocks (in thousands) 207,024 207,024 207,024 207,024 207,024 206,582
Reference price 2 0.1670 0.0928 0.0911 0.1190 0.1140 0.0800
Announcement Date 3/31/19 2/23/20 2/23/21 3/31/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4.962 0.4149 0.5312 1.115 0.9075 0.7199
EBITDA 1 7.02 1.198 -0.3677 0.3186 0.098 0.0922
EBIT 1 6.708 1.138 -0.3699 0.316 0.094 0.0882
Operating Margin 135.21% 274.19% -69.64% 28.34% 10.36% 12.25%
Earnings before Tax (EBT) 1 15.06 0.8512 0.0718 0.0915 0.052 0.0353
Net income 1 14.88 1.386 0.007352 0.002495 0.0168 0.008106
Net margin 299.84% 334.13% 1.38% 0.22% 1.85% 1.13%
EPS 2 0.0719 0.006696 0.000035 0.000012 0.000080 0.000039
Free Cash Flow 1 4.436 -8.182 3.105 1.673 6.819 0.0437
FCF margin 89.42% -1,972.13% 584.45% 150.05% 751.33% 6.07%
FCF Conversion (EBITDA) 63.19% - - 525.11% 6,956.59% 47.44%
FCF Conversion (Net income) 29.82% - 42,227.73% 67,045.93% 40,668.64% 539.48%
Dividend per Share - - - - - -
Announcement Date 3/31/19 2/23/20 2/23/21 3/31/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4.02 - - - - -
Net Cash position 1 - 5.32 1.85 0.36 0.17 0.1
Leverage (Debt/EBITDA) 0.5722 x - - - - -
Free Cash Flow 1 4.44 -8.18 3.1 1.67 6.82 0.04
ROE (net income / shareholders' equity) 93.7% 3.52% 0.3% 0.39% 0.22% 0.15%
ROA (Net income/ Total Assets) 11.9% 2.32% -0.85% 0.72% 0.21% 0.2%
Assets 1 124.5 59.67 -0.868 0.3459 7.969 4.09
Book Value Per Share 2 0.1000 0.1100 0.1100 0.1100 0.1100 0.1100
Cash Flow per Share 2 0.0100 0.0200 0 0 0 0
Capex 1 0.02 0.01 - - - -
Capex / Sales 0.46% 1.27% - - - -
Announcement Date 3/31/19 2/23/20 2/23/21 3/31/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MADAR Stock
  4. Financials Al Madar Finance and Investment Company K.S.C.P.