Financials Arab Potash Company

Equities

APOT

JO4104311017

Agricultural Chemicals

End-of-day quote Amman S.E. 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
26.15 JOD -0.87% Intraday chart for Arab Potash Company -2.35% +0.08%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,335 1,704 1,750 2,185 2,930 2,177
Enterprise Value (EV) 1 1,112 1,497 1,620 1,984 2,403 1,664
P/E ratio 10.7 x 11.2 x 13.8 x 10.1 x 4.87 x 7.44 x
Yield 7.49% 4.89% - 4.58% 5.12% -
Capitalization / Revenue 2.77 x 3.38 x 3.84 x 3.37 x 2.31 x 2.75 x
EV / Revenue 2.3 x 2.97 x 3.55 x 3.06 x 1.9 x 2.1 x
EV / EBITDA 6.39 x 7.46 x 11.1 x 6.83 x 3.02 x 4.51 x
EV / FCF 27.5 x 38.5 x -76.5 x 24.9 x 8.31 x 30.6 x
FCF Yield 3.64% 2.6% -1.31% 4.01% 12% 3.27%
Price to Book 1.58 x 1.91 x 1.88 x 2.05 x 1.86 x 1.27 x
Nbr of stocks (in thousands) 83,318 83,318 83,318 83,318 83,318 83,318
Reference price 2 16.02 20.45 21.00 26.22 35.17 26.13
Announcement Date 5/21/20 5/21/20 3/1/21 3/10/22 3/8/23 3/30/24
1JOD in Million2JOD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 482.7 504.6 456.2 648 1,268 792.5
EBITDA 1 174.1 200.8 146.3 290.5 795.2 369.1
EBIT 1 106.3 151.3 101.7 239.9 738 308.1
Operating Margin 22.02% 29.98% 22.3% 37.02% 58.19% 38.88%
Earnings before Tax (EBT) 1 143.3 208.7 160.1 299.3 840.9 397.3
Net income 1 124.9 151.7 126.9 216.7 601.2 292.6
Net margin 25.87% 30.06% 27.82% 33.44% 47.41% 36.93%
EPS 2 1.499 1.821 1.523 2.601 7.216 3.512
Free Cash Flow 1 40.49 38.85 -21.18 79.57 289.2 54.44
FCF margin 8.39% 7.7% -4.64% 12.28% 22.81% 6.87%
FCF Conversion (EBITDA) 23.25% 19.35% - 27.4% 36.37% 14.75%
FCF Conversion (Net income) 32.42% 25.61% - 36.72% 48.11% 18.6%
Dividend per Share 2 1.200 1.000 - 1.200 1.800 -
Announcement Date 5/21/20 5/21/20 3/1/21 3/10/22 3/8/23 3/30/24
1JOD in Million2JOD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 223 207 130 200 527 513
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 40.5 38.8 -21.2 79.6 289 54.4
ROE (net income / shareholders' equity) 15.1% 17.5% 13.9% 21.7% 45.5% 17.8%
ROA (Net income/ Total Assets) 6.82% 9.01% 5.76% 12.3% 27.5% 9.6%
Assets 1 1,830 1,684 2,203 1,766 2,184 3,049
Book Value Per Share 2 10.10 10.70 11.20 12.80 18.90 20.60
Cash Flow per Share 2 2.950 2.880 1.810 2.530 6.370 1.160
Capex 1 62.7 97.7 114 153 185 183
Capex / Sales 12.99% 19.37% 24.91% 23.58% 14.61% 23.15%
Announcement Date 5/21/20 5/21/20 3/1/21 3/10/22 3/8/23 3/30/24
1JOD in Million2JOD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. APOT Stock
  4. Financials Arab Potash Company