Financials East Delta Flour Mills

Equities

EDFM

EGS30351C018

Food Processing

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
175 EGP 0.00% Intraday chart for East Delta Flour Mills 0.00% +5.37%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 729.8 696.2 528.1 561.1 539 761.4
Enterprise Value (EV) 1 367.2 284.2 151 118.3 8.861 235.8
P/E ratio 5.49 x 4.72 x 4.35 x 4.41 x 4.18 x 5.14 x
Yield 11.5% - - 12.8% 15.6% 13.4%
Capitalization / Revenue 1 x 1.28 x 1.04 x 1.1 x 1.03 x 1.23 x
EV / Revenue 0.5 x 0.52 x 0.3 x 0.23 x 0.02 x 0.38 x
EV / EBITDA 2.11 x 2.58 x 1.85 x - - -
EV / FCF 13.4 x -6.36 x -1.34 x -21.4 x 2.47 x -3.08 x
FCF Yield 7.46% -15.7% -74.8% -4.68% 40.5% -32.5%
Price to Book 2.47 x 2.05 x 1.51 x 1.51 x 1.32 x 1.71 x
Nbr of stocks (in thousands) 6,000 6,000 6,000 6,000 6,000 6,000
Reference price 2 121.6 116.0 88.01 93.51 89.83 126.9
Announcement Date 8/29/18 8/25/19 9/13/20 9/2/21 9/12/22 9/12/23
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 730.1 546 509.6 510 525.5 620.5
EBITDA 1 174.2 110.3 81.54 - - -
EBIT 1 138.2 107.3 78.54 84.57 84.99 111.4
Operating Margin 18.93% 19.65% 15.41% 16.58% 16.17% 17.96%
Earnings before Tax (EBT) 1 176.7 185 148.2 150.4 157.6 191.2
Net income 1 132.9 147.6 121.3 127.2 128.9 148.1
Net margin 18.2% 27.04% 23.8% 24.94% 24.52% 23.86%
EPS 2 22.14 24.61 20.21 21.20 21.48 24.68
Free Cash Flow 1 27.4 -44.65 -112.9 -5.539 3.586 -76.64
FCF margin 3.75% -8.18% -22.16% -1.09% 0.68% -12.35%
FCF Conversion (EBITDA) 15.73% - - - - -
FCF Conversion (Net income) 20.63% - - - 2.78% -
Dividend per Share 2 14.00 - - 12.00 14.00 17.00
Announcement Date 8/29/18 8/25/19 9/13/20 9/2/21 9/12/22 9/12/23
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 363 412 377 443 530 526
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 27.4 -44.7 -113 -5.54 3.59 -76.6
ROE (net income / shareholders' equity) 58.1% 55.7% 41.7% 40.3% 37.7% 39.9%
ROA (Net income/ Total Assets) 8.92% 6.55% 4.67% 4.74% 4.57% 6.43%
Assets 1 1,489 2,254 2,595 2,682 2,822 2,304
Book Value Per Share 2 49.20 56.70 58.20 62.10 67.90 74.40
Cash Flow per Share 2 7.480 3.290 2.080 3.010 2.220 3.410
Capex 1 5.05 5.97 12.7 14.6 35.9 70.5
Capex / Sales 0.69% 1.09% 2.49% 2.85% 6.84% 11.36%
Announcement Date 8/29/18 8/25/19 9/13/20 9/2/21 9/12/22 9/12/23
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. EDFM Stock
  4. Financials East Delta Flour Mills