Financials Egypt Aluminum

Equities

EGAL

EGS3E181C010

Aluminum

End-of-day quote Egyptian Exchange 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
89.9 EGP -5.49% Intraday chart for Egypt Aluminum -16.78% +38.61%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,051 4,240 7,202 6,819 17,643 37,084 - -
Enterprise Value (EV) 1 6,051 4,758 5,562 6,336 19,938 38,753 35,110 30,390
P/E ratio - - 249 x 2.73 x 4.78 x 6.63 x 6.18 x 6.24 x
Yield - - - - - 6.82% 7.71% 8.03%
Capitalization / Revenue 0.5 x 0.58 x 0.63 x 0.47 x 0.8 x 1.38 x 1.27 x 1.2 x
EV / Revenue 0.5 x 0.66 x 0.49 x 0.44 x 0.9 x 1.44 x 1.2 x 0.98 x
EV / EBITDA 10.6 x -2.58 x 44 x 1.75 x 3.68 x 4.67 x 3.74 x 3.13 x
EV / FCF -3.68 x -5.87 x 2.8 x -5.1 x 18.3 x 11.8 x 6.56 x 5.27 x
FCF Yield -27.2% -17% 35.7% -19.6% 5.48% 8.5% 15.2% 19%
Price to Book 0.83 x 0.81 x 1.37 x - 1.89 x 3.46 x 2.72 x 2.21 x
Nbr of stocks (in thousands) 412,500 412,500 412,500 412,500 412,500 412,500 - -
Reference price 2 14.67 10.28 17.46 16.53 42.77 89.90 89.90 89.90
Announcement Date 9/25/19 10/11/20 9/27/21 9/19/22 10/4/23 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,190 7,255 11,368 14,482 22,046 26,938 29,175 30,855
EBITDA 1 573.4 -1,845 126.5 3,631 5,414 8,291 9,387 9,695
EBIT 1 210.3 -2,135 -162.5 3,314 5,057 7,919 9,000 9,287
Operating Margin 1.73% -29.43% -1.43% 22.89% 22.94% 29.4% 30.85% 30.1%
Earnings before Tax (EBT) 1 - -1,639 - - 4,839 5,762 6,288 5,564
Net income 1 - -1,501 25.4 2,501 3,691 5,595 6,002 5,924
Net margin - -20.69% 0.22% 17.27% 16.74% 20.77% 20.57% 19.2%
EPS 2 - - 0.0700 6.060 8.950 13.55 14.55 14.40
Free Cash Flow 1 -1,644 -810.8 1,986 -1,241 1,092 3,293 5,350 5,766
FCF margin -13.49% -11.18% 17.47% -8.57% 4.95% 12.22% 18.34% 18.69%
FCF Conversion (EBITDA) - - 1,570.47% - 20.17% 39.72% 56.99% 59.47%
FCF Conversion (Net income) - - 7,817.93% - 29.58% 58.85% 89.12% 97.34%
Dividend per Share 2 - - - - - 6.133 6.933 7.223
Announcement Date 9/25/19 10/11/20 9/27/21 9/19/22 10/4/23 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2023 Q4
Net sales 1 7,294
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -225.4
Net margin -3.09%
EPS -
Dividend per Share -
Announcement Date 10/4/23
1EGP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 517 - - 2,295 1,669 - -
Net Cash position 1 - - 1,640 482 - - 1,974 6,694
Leverage (Debt/EBITDA) - -0.2804 x - - 0.424 x 0.2013 x - -
Free Cash Flow 1 -1,644 -811 1,986 -1,241 1,092 3,293 5,350 5,766
ROE (net income / shareholders' equity) 7.57% -23.9% 0.48% 38.5% 43.3% 49.8% 47.4% 39.3%
ROA (Net income/ Total Assets) 5.18% -12.9% 0.24% - 24% 21.5% 24.4% 22.1%
Assets 1 - 11,627 10,810 - 15,401 26,023 24,600 26,803
Book Value Per Share 2 17.60 12.70 12.70 - 22.60 26.00 33.10 40.80
Cash Flow per Share - - - - - - - -
Capex 1 168 110 24.6 46.2 405 496 479 512
Capex / Sales 1.38% 1.52% 0.22% 0.32% 1.84% 1.84% 1.64% 1.66%
Announcement Date 9/25/19 10/11/20 9/27/21 9/19/22 10/4/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
89.9 EGP
Average target price
96.25 EGP
Spread / Average Target
+7.06%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. EGAL Stock
  4. Financials Egypt Aluminum