Financials Arabia Investments Holding

Equities

AIH

EGS21351C019

Investment Holding Companies

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
0.695 EGP -0.71% Intraday chart for Arabia Investments Holding +4.51% +51.75%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 325.3 392.6 862 501.8 569.3 648.7
Enterprise Value (EV) 1 767 831.2 3,018 3,401 3,365 3,695
P/E ratio 5.38 x 2.11 x 9.75 x 5.32 x 8.27 x 7.2 x
Yield - - - - - -
Capitalization / Revenue 0.23 x 0.32 x 0.54 x 0.3 x 0.45 x 0.46 x
EV / Revenue 0.54 x 0.68 x 1.88 x 2.02 x 2.66 x 2.62 x
EV / EBITDA 2.63 x 4.51 x 23 x 22.5 x 18.8 x 16.1 x
EV / FCF -1.31 x -2.59 x -5.77 x -7.85 x 18.6 x -255 x
FCF Yield -76.2% -38.6% -17.3% -12.7% 5.37% -0.39%
Price to Book 1.84 x 0.34 x 1.61 x 0.76 x 0.8 x 0.75 x
Nbr of stocks (in thousands) 504,584 1,416,481 1,416,481 1,416,481 1,416,481 1,416,481
Reference price 2 0.6448 0.2771 0.6086 0.3543 0.4019 0.4580
Announcement Date 3/28/19 4/8/20 4/1/21 3/31/22 4/2/23 3/31/24
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,418 1,226 1,606 1,687 1,264 1,409
EBITDA 1 291.8 184.2 131 151.1 179.2 228.8
EBIT 1 156.4 174.2 120.6 141.7 169.3 215.8
Operating Margin 11.03% 14.21% 7.51% 8.4% 13.4% 15.32%
Earnings before Tax (EBT) 1 87.86 103.1 127.4 132.9 109.6 142
Net income 1 60.49 80.93 85.48 94.28 68.82 90.16
Net margin 4.27% 6.6% 5.32% 5.59% 5.45% 6.4%
EPS 2 0.1199 0.1312 0.0624 0.0666 0.0486 0.0636
Free Cash Flow 1 -584.7 -321 -523.3 -433.5 180.8 -14.47
FCF margin -41.23% -26.19% -32.58% -25.7% 14.3% -1.03%
FCF Conversion (EBITDA) - - - - 100.88% -
FCF Conversion (Net income) - - - - 262.65% -
Dividend per Share - - - - - -
Announcement Date 3/28/19 4/8/20 4/1/21 3/31/22 4/2/23 3/31/24
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 442 439 2,156 2,900 2,796 3,046
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.514 x 2.381 x 16.46 x 19.19 x 15.61 x 13.31 x
Free Cash Flow 1 -585 -321 -523 -434 181 -14.5
ROE (net income / shareholders' equity) 27.6% 17% 14.8% 14.6% 9.87% 11.1%
ROA (Net income/ Total Assets) 4.94% 4.73% 2.25% 2.09% 2.39% 2.82%
Assets 1 1,224 1,710 3,806 4,516 2,880 3,195
Book Value Per Share 2 0.3500 0.8100 0.3800 0.4700 0.5000 0.6100
Cash Flow per Share 2 0.8200 1.100 0.3400 0.0700 0.0900 0.2200
Capex 1 722 63.2 8.49 44.9 4.81 15.7
Capex / Sales 50.88% 5.15% 0.53% 2.66% 0.38% 1.11%
Announcement Date 3/28/19 4/8/20 4/1/21 3/31/22 4/2/23 3/31/24
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. AIH Stock
  4. Financials Arabia Investments Holding