Financials Misr Cement (Qena) Company (S.A.E)

Equities

MCQE

EGS3C391C017

Construction Materials

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
16.47 EGP -3.63% Intraday chart for Misr Cement (Qena) Company (S.A.E) -8.65% -24.17%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 979.9 535 662.4 934.6 1,602 2,085
Enterprise Value (EV) 1 1,977 1,465 1,659 1,677 2,359 2,970
P/E ratio 9.93 x 15.4 x 19.6 x 6.4 x 16.5 x 22 x
Yield - - - 5.78% 3.37% -
Capitalization / Revenue 0.31 x 0.17 x 0.26 x 0.37 x 0.57 x 0.52 x
EV / Revenue 0.63 x 0.47 x 0.66 x 0.66 x 0.84 x 0.74 x
EV / EBITDA 3.38 x 3.4 x 5.12 x 3.68 x 5.97 x 5.79 x
EV / FCF 19.4 x 14 x -132 x 6.39 x 27.8 x -8.38 x
FCF Yield 5.16% 7.12% -0.76% 15.6% 3.6% -11.9%
Price to Book 0.72 x 0.4 x 0.49 x 0.64 x 1.08 x 1.4 x
Nbr of stocks (in thousands) 96,000 96,000 96,000 96,000 96,000 96,000
Reference price 2 10.21 5.572 6.900 9.735 16.69 21.72
Announcement Date 2/14/19 3/1/20 2/24/21 3/1/22 2/27/23 3/6/24
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,123 3,123 2,519 2,528 2,816 4,029
EBITDA 1 584 431.5 324.3 455.7 395.1 512.9
EBIT 1 439.6 280.6 172.3 302.6 221.2 364
Operating Margin 14.08% 8.98% 6.84% 11.97% 7.85% 9.03%
Earnings before Tax (EBT) 1 187.1 73.08 49.3 209.9 163.3 167.5
Net income 1 98.69 34.67 33.85 146.1 97.04 94.78
Net margin 3.16% 1.11% 1.34% 5.78% 3.45% 2.35%
EPS 2 1.028 0.3612 0.3526 1.521 1.011 0.9873
Free Cash Flow 1 102 104.4 -12.58 262.2 84.94 -354.4
FCF margin 3.27% 3.34% -0.5% 10.37% 3.02% -8.8%
FCF Conversion (EBITDA) 17.46% 24.19% - 57.53% 21.5% -
FCF Conversion (Net income) 103.32% 301.02% - 179.52% 87.53% -
Dividend per Share - - - 0.5625 0.5625 -
Announcement Date 2/14/19 3/1/20 2/24/21 3/1/22 2/27/23 3/6/24
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 997 930 997 742 757 885
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.707 x 2.156 x 3.074 x 1.628 x 1.915 x 1.724 x
Free Cash Flow 1 102 104 -12.6 262 84.9 -354
ROE (net income / shareholders' equity) 5.85% 0.91% 1.29% 9.44% 6.83% 5.89%
ROA (Net income/ Total Assets) 6.19% 4.15% 2.66% 4.92% 3.39% 4.88%
Assets 1 1,595 835 1,274 2,969 2,866 1,943
Book Value Per Share 2 14.20 14.00 14.10 15.10 15.40 15.60
Cash Flow per Share 2 2.670 1.970 0.9000 1.010 1.560 1.460
Capex 1 124 31.6 19.1 29 22.4 145
Capex / Sales 3.96% 1.01% 0.76% 1.15% 0.8% 3.59%
Announcement Date 2/14/19 3/1/20 2/24/21 3/1/22 2/27/23 3/6/24
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MCQE Stock
  4. Financials Misr Cement (Qena) Company (S.A.E)