Financials Société Nouvelle Maison de la Ville de Tunis

Equities

MNP

TN0001000108

Department Stores

End-of-day quote Tunis 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
4.3 TND -4.02% Intraday chart for Société Nouvelle Maison de la Ville de Tunis -4.44% -16.34%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 150 155.8 123 92.86 121.8 109 109 -
Enterprise Value (EV) 1 290.3 267.5 235.4 205.5 231.7 192.3 188.5 109
P/E ratio -15.8 x 1,114 x -12.8 x -29.8 x -14.5 x -430 x -430 x 215 x
Yield - - - - - - - 4.65%
Capitalization / Revenue 0.25 x 0.24 x 0.19 x 0.15 x 0.19 x 0.15 x 0.14 x 0.13 x
EV / Revenue 0.49 x 0.42 x 0.37 x 0.32 x 0.36 x 0.27 x 0.25 x 0.13 x
EV / EBITDA 11.4 x 10.9 x 8.06 x 6.73 x 7.72 x 5.77 x 5.25 x -
EV / FCF -10.3 x -120 x 115 x 20 x -88.4 x -64.1 x 49.9 x -
FCF Yield -9.71% -0.84% 0.87% 5% -1.13% -1.56% 2.01% -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 19,969 19,969 19,969 19,969 19,969 25,346 25,346 -
Reference price 2 7.510 7.800 6.160 4.650 6.100 4.300 4.300 4.300
Announcement Date 5/6/19 3/19/20 5/3/21 5/6/22 5/16/23 - - -
1TND in Million2TND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 592.6 636.1 631.6 639 647.4 715 767 823
EBITDA 1 25.49 24.56 29.22 30.52 30.02 33.3 35.9 -
EBIT 1 3.248 4.08 5.156 3.079 4.844 8.24 9.09 -
Operating Margin 0.55% 0.64% 0.82% 0.48% 0.75% 1.15% 1.19% -
Earnings before Tax (EBT) - - - - - - - -
Net income 1 -9.463 0.1334 -9.587 -3.117 -8.393 -0.28 -0.18 0.41
Net margin -1.6% 0.02% -1.52% -0.49% -1.3% -0.04% -0.02% 0.05%
EPS 2 -0.4740 0.007000 -0.4800 -0.1560 -0.4200 -0.0100 -0.0100 0.0200
Free Cash Flow 1 -28.19 -2.237 2.055 10.28 -2.62 -3 3.78 -
FCF margin -4.76% -0.35% 0.33% 1.61% -0.4% -0.42% 0.49% -
FCF Conversion (EBITDA) - - 7.03% 33.69% - - 10.53% -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - 0.2000
Announcement Date 5/6/19 3/19/20 5/3/21 5/6/22 5/16/23 - - -
1TND in Million2TND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 140 112 112 113 110 83.3 79.5 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.507 x 4.549 x 3.846 x 3.691 x 3.66 x 2.502 x 2.214 x -
Free Cash Flow 1 -28.2 -2.24 2.06 10.3 -2.62 -3 3.78 -
ROE (net income / shareholders' equity) -17.5% 0.25% -17.5% -6.44% -20% -0.55% -0.28% 0.61%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 31.2 35.7 14.7 18.7 17.5 17.9 19.2 -
Capex / Sales 5.26% 5.62% 2.32% 2.92% 2.7% 2.5% 2.5% -
Announcement Date 5/6/19 3/19/20 5/3/21 5/6/22 5/16/23 - - -
1TND in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.3 TND
Average target price
7.04 TND
Spread / Average Target
+63.72%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MNP Stock
  4. Financials Société Nouvelle Maison de la Ville de Tunis