Financials Abu Qir Fertilizers and Chemical Industries Co. (S.A.E.)

Equities

ABUK

EGS38191C010

Agricultural Chemicals

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
63 EGP 0.00% Intraday chart for Abu Qir Fertilizers and Chemical Industries Co. (S.A.E.) -8.70% -25.00%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 30,411 18,221 24,241 28,645 56,217 79,498 - -
Enterprise Value (EV) 1 24,595 12,215 17,015 42,846 38,771 51,754 48,213 38,883
P/E ratio 11.5 x 8.07 x 8.24 x 3.78 x 4.6 x 7.26 x 6.19 x 5.93 x
Yield 4.56% 7.62% 6.25% 11% 6.73% 8.71% 10.1% 10.8%
Capitalization / Revenue 3.54 x 2.31 x 2.74 x 1.75 x 2.61 x 3.7 x 3.06 x 2.97 x
EV / Revenue 2.87 x 1.55 x 1.92 x 2.62 x 1.8 x 2.41 x 1.85 x 1.45 x
EV / EBITDA 8.22 x 5.02 x 4.93 x 4.27 x 3.35 x 4.97 x 3.9 x 3 x
EV / FCF 9.22 x 5.57 x 7 x 4.74 x 4.47 x 7.53 x 7.37 x 5.61 x
FCF Yield 10.8% 18% 14.3% 21.1% 22.4% 13.3% 13.6% 17.8%
Price to Book 4.86 x 2.68 x 2.9 x 1.61 x 1.91 x 2.75 x 2.36 x 2.1 x
Nbr of stocks (in thousands) 1,261,876 1,261,876 1,261,876 1,261,876 1,261,876 1,261,876 - -
Reference price 2 24.10 14.44 19.21 22.70 44.55 63.00 63.00 63.00
Announcement Date 8/25/19 8/27/20 8/24/21 8/23/22 8/30/23 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,585 7,882 8,839 16,331 21,558 21,506 26,007 26,734
EBITDA 1 2,993 2,431 3,451 10,031 11,586 10,416 12,366 12,957
EBIT 1 2,892 2,335 3,337 9,922 11,586 9,657 10,761 11,125
Operating Margin 33.68% 29.62% 37.75% 60.75% 53.74% 44.9% 41.38% 41.61%
Earnings before Tax (EBT) 1 4,065 3,409 4,318 11,568 18,511 14,387 16,609 17,835
Net income 1 3,157 2,695 3,516 9,054 14,640 11,285 14,134 14,618
Net margin 36.78% 34.19% 39.78% 55.44% 67.91% 52.47% 54.35% 54.68%
EPS 2 2.100 1.790 2.330 6.000 9.690 8.682 10.17 10.62
Free Cash Flow 1 2,668 2,194 2,431 9,045 8,682 6,870 6,538 6,932
FCF margin 31.07% 27.84% 27.5% 55.38% 40.27% 31.95% 25.14% 25.93%
FCF Conversion (EBITDA) 89.14% 90.26% 70.44% 90.17% 74.94% 65.96% 52.87% 53.5%
FCF Conversion (Net income) 84.49% 81.43% 69.14% 99.89% 59.3% 60.88% 46.25% 47.42%
Dividend per Share 2 1.100 1.100 1.200 2.500 3.000 5.487 6.367 6.830
Announcement Date 8/25/19 8/27/20 8/24/21 8/23/22 8/30/23 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q1 2023 Q3 2023 Q4
Net sales 1 2,655 6,067 4,257
EBITDA - - -
EBIT 1 1,421 - 1,418
Operating Margin 53.54% - 33.31%
Earnings before Tax (EBT) 1 - - 2,107
Net income 1,290 5,724 -
Net margin 48.57% 94.36% -
EPS - - -
Dividend per Share - - -
Announcement Date 11/14/21 5/30/23 8/30/23
1EGP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 14,202 - - - -
Net Cash position 1 5,816 6,007 7,225 - 17,446 27,744 31,285 40,615
Leverage (Debt/EBITDA) - - - 1.416 x - - - -
Free Cash Flow 1 2,668 2,194 2,431 9,045 8,682 6,871 6,538 6,932
ROE (net income / shareholders' equity) 56.7% 41.3% 46.4% 69.2% 62.1% 38.4% 39.3% 37.3%
ROA (Net income/ Total Assets) 37.3% 29.3% 34.9% 54.5% 50.7% 31.7% 30.1% 26.3%
Assets 1 8,464 9,184 10,080 16,610 28,899 35,637 46,906 55,582
Book Value Per Share 2 4.960 5.390 6.630 14.10 23.30 22.90 26.70 29.90
Cash Flow per Share - - - - - - - -
Capex 1 127 228 147 210 151 180 193 256
Capex / Sales 1.48% 2.89% 1.66% 1.29% 0.7% 0.84% 0.74% 0.96%
Announcement Date 8/25/19 8/27/20 8/24/21 8/23/22 8/30/23 - - -
1EGP in Million2EGP
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
HOLD
Number of Analysts
6
Last Close Price
63 EGP
Average target price
72.9 EGP
Spread / Average Target
+15.71%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ABUK Stock
  4. Financials Abu Qir Fertilizers and Chemical Industries Co. (S.A.E.)