Financials Bayan Investment Holding Company (K.S.C) Public

Equities

BAYANINV

KW0EQ0200802

Investment Management & Fund Operators

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.039 KWD 0.00% Intraday chart for Bayan Investment Holding Company (K.S.C) Public -0.76% -1.27%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 17.5 13.81 15.11 17.75 12.65 8.348
Enterprise Value (EV) 1 14.48 17.45 18.34 19.65 6.931 5.702
P/E ratio -31.1 x -19.7 x -35.3 x -43 x -2 x -58 x
Yield - - - - - -
Capitalization / Revenue 36.2 x 19.3 x 16.1 x 21.9 x 17.9 x 12 x
EV / Revenue 29.9 x 24.4 x 19.6 x 24.2 x 9.8 x 8.19 x
EV / EBITDA -63.9 x -464 x 303 x 170 x -41.4 x 160 x
EV / FCF -2.32 x 14.5 x -33.9 x 215 x -0.3 x 92.3 x
FCF Yield -43.1% 6.92% -2.95% 0.47% -335% 1.08%
Price to Book 0.48 x 0.38 x 0.43 x 0.43 x 0.86 x 0.65 x
Nbr of stocks (in thousands) 211,338 211,338 211,338 211,338 211,337 211,334
Reference price 2 0.0828 0.0653 0.0715 0.0840 0.0599 0.0395
Announcement Date 2/10/19 4/9/20 3/30/21 3/29/22 2/22/23 3/26/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 0.484 0.7149 0.9372 0.8122 0.7074 0.6964
EBITDA 1 -0.2267 -0.0376 0.0606 0.1155 -0.1673 0.0355
EBIT 1 -0.2634 -0.0997 -0.0821 0.0293 -0.29 -0.041
Operating Margin -54.42% -13.95% -8.76% 3.61% -40.99% -5.89%
Earnings before Tax (EBT) 1 -0.6783 -1.094 -0.6576 -0.5548 -4.928 -0.1423
Net income 1 -0.5633 -0.7012 -0.4282 -0.4135 -6.269 -0.142
Net margin -116.39% -98.08% -45.69% -50.92% -886.18% -20.39%
EPS 2 -0.002665 -0.003317 -0.002026 -0.001956 -0.0300 -0.000681
Free Cash Flow 1 -6.245 1.207 -0.5405 0.0915 -23.25 0.0618
FCF margin -1,290.27% 168.9% -57.67% 11.27% -3,286.19% 8.87%
FCF Conversion (EBITDA) - - - 79.26% - 173.87%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/10/19 4/9/20 3/30/21 3/29/22 2/22/23 3/26/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 3.65 3.23 1.9 - -
Net Cash position 1 3.02 - - - 5.72 2.65
Leverage (Debt/EBITDA) - -96.94 x 53.32 x 16.42 x - -
Free Cash Flow 1 -6.24 1.21 -0.54 0.09 -23.2 0.06
ROE (net income / shareholders' equity) -1.4% -2.25% -1.36% -1.1% -14.6% -1.03%
ROA (Net income/ Total Assets) -0.19% -0.07% -0.06% 0.02% -0.33% -0.16%
Assets 1 298.8 983.5 735.8 -2,037 1,904 90.58
Book Value Per Share 2 0.1700 0.1700 0.1700 0.1900 0.0700 0.0600
Cash Flow per Share 2 0 0 0 0 0.0400 0.0200
Capex 1 0 0.33 0.05 0.06 0.01 -
Capex / Sales 0.63% 45.59% 5.33% 7.16% 2.04% -
Announcement Date 2/10/19 4/9/20 3/30/21 3/29/22 2/22/23 3/26/24
1KWD in Million2KWD
Estimates
  1. Stock Market
  2. Equities
  3. BAYANINV Stock
  4. Financials Bayan Investment Holding Company (K.S.C) Public