Financials Immorente Invest S.A.

Equities

IMO

MA0000012387

Mutual Funds

End-of-day quote Casablanca S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
93.7 MAD -0.32% Intraday chart for Immorente Invest S.A. -1.36% +0.75%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 492.7 502.6 846.7 941.2 867.4 837.7
Enterprise Value (EV) 1 639.9 837.9 831.3 988.7 857.6 943
P/E ratio - - 202 x 247 x 103 x 527 x
Yield 0.7% - - - 4.67% 5.38%
Capitalization / Revenue 21.6 x 8.78 x 14.2 x 13.4 x 12.9 x 11.6 x
EV / Revenue 28.1 x 14.6 x 13.9 x 14.1 x 12.8 x 13.1 x
EV / EBITDA 57.2 x 31.6 x 23.3 x 19.9 x 17.8 x 23.4 x
EV / FCF -4.04 x -103 x -4.43 x -5.5 x 19.6 x -9.27 x
FCF Yield -24.8% -0.97% -22.6% -18.2% 5.11% -10.8%
Price to Book - - 1.09 x 1.23 x 1.2 x 1.23 x
Nbr of stocks (in thousands) 4,927 4,927 9,007 9,007 9,007 9,007
Reference price 2 99.99 102.0 94.00 104.5 96.30 93.00
Announcement Date 3/8/19 3/5/20 3/9/21 3/2/22 3/6/23 2/26/24
1MAD in Million2MAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22.78 57.27 59.6 70.1 67.06 72.22
EBITDA 1 11.19 26.49 35.65 49.57 48.22 40.28
EBIT 1 6.644 6.802 6.357 18.37 15.24 5.776
Operating Margin 29.17% 11.88% 10.67% 26.21% 22.73% 8%
Earnings before Tax (EBT) 1 6.977 3.588 8.821 9.204 16.39 6.683
Net income 1 3.735 3.591 4.2 3.806 8.411 1.589
Net margin 16.4% 6.27% 7.05% 5.43% 12.54% 2.2%
EPS - - 0.4663 0.4226 0.9338 0.1764
Free Cash Flow 1 -158.5 -8.109 -187.7 -179.6 43.83 -101.7
FCF margin -695.93% -14.16% -314.88% -256.26% 65.37% -140.79%
FCF Conversion (EBITDA) - - - - 90.9% -
FCF Conversion (Net income) - - - - 521.14% -
Dividend per Share 2 0.7000 - - - 4.500 5.000
Announcement Date 3/8/19 3/5/20 3/9/21 3/2/22 3/6/23 2/26/24
1MAD in Million2MAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 147 335 - 47.5 - 105
Net Cash position 1 - - 15.4 - 9.76 -
Leverage (Debt/EBITDA) 13.15 x 12.66 x - 0.9585 x - 2.615 x
Free Cash Flow 1 -159 -8.11 -188 -180 43.8 -102
ROE (net income / shareholders' equity) 1.41% 0.83% 0.71% 0.49% 1.13% 0.23%
ROA (Net income/ Total Assets) 0.9% 0.58% 0.47% 1.34% 1.18% 0.45%
Assets 1 415.4 623.7 898.6 284.3 710 350.8
Book Value Per Share - - 86.00 84.90 80.40 75.50
Cash Flow per Share - - 3.200 1.380 2.010 3.120
Capex 1 178 65.7 200 179 0.03 154
Capex / Sales 780.72% 114.73% 335.74% 255.62% 0.04% 212.97%
Announcement Date 3/8/19 3/5/20 3/9/21 3/2/22 3/6/23 2/26/24
1MAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. IMO Stock
  4. Financials Immorente Invest S.A.