Financials National Cleaning Company K.P.S.C.

Equities

CLEANING

KW0EQ0601108

Business Support Services

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.042 KWD -6.67% Intraday chart for National Cleaning Company K.P.S.C. -4.55% +7.69%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13.91 15.99 12.38 13.16 7.635 9.023
Enterprise Value (EV) 1 33.37 60.17 57.38 62.27 50.98 42.03
P/E ratio 9.28 x 10.1 x -5.12 x -6.05 x -2.27 x 19.9 x
Yield 8.71% - - - - -
Capitalization / Revenue 0.36 x 0.41 x 0.34 x 0.38 x 0.22 x 0.26 x
EV / Revenue 0.86 x 1.53 x 1.6 x 1.79 x 1.46 x 1.22 x
EV / EBITDA 5.82 x 10.3 x 14.6 x 16.4 x 15.5 x 6.77 x
EV / FCF 5.15 x -2.39 x -202 x -15.4 x 5.63 x 7.24 x
FCF Yield 19.4% -41.9% -0.5% -6.49% 17.8% 13.8%
Price to Book 0.37 x 0.44 x 0.37 x 0.42 x 0.27 x 0.32 x
Nbr of stocks (in thousands) 242,398 231,699 231,367 231,367 231,367 231,367
Reference price 2 0.0574 0.0690 0.0535 0.0569 0.0330 0.0390
Announcement Date 4/3/19 6/9/20 3/29/21 4/3/22 4/2/23 3/14/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 38.97 39.21 35.91 34.77 34.9 34.54
EBITDA 1 5.733 5.869 3.943 3.785 3.281 6.212
EBIT 1 2.155 2.23 -2.346 -2.745 -3.595 -0.6022
Operating Margin 5.53% 5.69% -6.53% -7.89% -10.3% -1.74%
Earnings before Tax (EBT) 1 1.535 1.581 -2.457 -2.165 -3.491 0.3729
Net income 1 1.461 1.591 -2.42 -2.175 -3.363 0.4546
Net margin 3.75% 4.06% -6.74% -6.26% -9.64% 1.32%
EPS 2 0.006186 0.006838 -0.0105 -0.009400 -0.0145 0.001964
Free Cash Flow 1 6.483 -25.21 -0.2845 -4.04 9.06 5.803
FCF margin 16.64% -64.3% -0.79% -11.62% 25.96% 16.8%
FCF Conversion (EBITDA) 113.09% - - - 276.14% 93.41%
FCF Conversion (Net income) 443.77% - - - - 1,276.43%
Dividend per Share 2 0.005000 - - - - -
Announcement Date 4/3/19 6/9/20 3/29/21 4/3/22 4/2/23 3/14/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 19.5 44.2 45 49.1 43.3 33
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.394 x 7.529 x 11.41 x 12.97 x 13.21 x 5.313 x
Free Cash Flow 1 6.48 -25.2 -0.28 -4.04 9.06 5.8
ROE (net income / shareholders' equity) 3.89% 4.23% -6.84% -6.45% -11.9% 1.42%
ROA (Net income/ Total Assets) 1.63% 1.49% -1.38% -1.62% -2.13% -0.37%
Assets 1 89.51 106.5 175.8 133.9 158.1 -122.3
Book Value Per Share 2 0.1500 0.1600 0.1400 0.1400 0.1200 0.1200
Cash Flow per Share 2 0.0200 0.0200 0.0200 0.0100 0.0200 0.0100
Capex 1 1.46 31.7 5.34 8.29 3.66 3.19
Capex / Sales 3.76% 80.74% 14.86% 23.83% 10.48% 9.23%
Announcement Date 4/3/19 6/9/20 3/29/21 4/3/22 4/2/23 3/14/24
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CLEANING Stock
  4. Financials National Cleaning Company K.P.S.C.