COMMERCIAL BANK INTERNATIONAL |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.724 AED | +14.92% |
|
0.00% | +1.97% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,668 | 1,303 | 1,058 | 1,475 | 1,234 | 1,258 |
| Enterprise Value (EV) 1 | 1,668 | 1,303 | 1,058 | 1,475 | 1,234 | 1,258 |
| P/E ratio | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.14 x | 1.76 x | 1.68 x | 2.45 x | 2.27 x | 2.04 x |
| EV / Revenue | 2.14 x | 1.76 x | 1.68 x | 2.45 x | 2.27 x | 2.04 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,737,383 | 1,737,383 | 1,737,383 | 1,737,383 | 1,737,383 | 1,737,383 |
| Reference price 2 | 0.9600 | 0.7500 | 0.6090 | 0.8490 | 0.7100 | 0.7240 |
| Announcement Date | 2/10/20 | 2/11/21 | 2/1/22 | 1/18/23 | 1/15/24 | - |
1AED in Million2AED
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 779 | 740.1 | 630.6 | 602.8 | 543.5 | 617 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 403.4 | 476 | 328 | 275.1 | 194.5 | 256 |
| Operating Margin | 51.78% | 64.31% | 52.01% | 45.63% | 35.78% | 41.49% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/10/20 | 2/11/21 | 2/1/22 | 1/18/23 | 1/15/24 | - |
1AED in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 157.9 | 210.8 | - | 157.6 | 137.3 | 117 | 111 | 178.1 | 142 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 82.38 | 136.6 | - | 73.21 | 30.92 | 43.97 | 72.74 | 46.83 | 60 |
| Operating Margin | 52.17% | 64.83% | - | 46.45% | 22.51% | 37.56% | 65.52% | 26.29% | 42.25% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income | - | - | 21.23 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - |
| EPS | - | - | 0.0120 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 2/1/22 | 4/26/22 | 7/28/22 | 5/8/23 | 8/2/23 | 10/26/23 | 1/15/24 | - |
1AED in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 3.54% | - | 4.9% | - | 5.76% | 6.7% |
| ROA (Net income/ Total Assets) | 0.42% | - | 0.64% | - | 0.77% | 0.8% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 2/10/20 | 2/11/21 | 2/1/22 | 1/18/23 | 1/15/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.724
AED
Average target price
0.8
AED
Spread / Average Target
+10.50%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.97% | 342M | |
| +16.61% | 210B | |
| +2.39% | 73.14B | |
| +7.99% | 54.82B | |
| +1.36% | 47.1B | |
| +13.25% | 47B | |
| +19.29% | 44.81B | |
| +10.93% | 36.6B | |
| -16.21% | 35.14B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- CBI Stock
- Financials Commercial Bank International
