HOME AFRIKA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.35 KES | -2.78% |
|
+2.94% | -5.41% |
| 2023 | Home Afrika Limited Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2022 | Home Afrika Limited Reports Earnings Results for the Full Year Ended December 31, 2021 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 567.4 | 283.7 | 243.2 | 170.2 | 162.1 | 129.7 |
| Enterprise Value (EV) 1 | 1,713 | 1,523 | 1,608 | 2,057 | 2,255 | 2,175 |
| P/E ratio | -3.16 x | -1.03 x | -0.39 x | -0.7 x | -0.56 x | -2.16 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.16 x | 2.6 x | 0.67 x | 0.63 x | 0.46 x | 0.55 x |
| EV / Revenue | 6.52 x | 14 x | 4.43 x | 7.64 x | 6.46 x | 9.16 x |
| EV / EBITDA | -9.17 x | -6.8 x | -2.57 x | -12.8 x | -285 x | -134 x |
| EV / FCF | 26.3 x | 18.2 x | -21.1 x | -41.9 x | -26.9 x | -135 x |
| FCF Yield | 3.8% | 5.51% | -4.75% | -2.39% | -3.72% | -0.74% |
| Price to Book | -1.37 x | -0.32 x | -0.16 x | -0.1 x | -0.08 x | -0.06 x |
| Nbr of stocks (in thousands) | 405,255 | 405,255 | 405,255 | 405,255 | 405,255 | 405,255 |
| Reference price 2 | 1.400 | 0.7000 | 0.6000 | 0.4200 | 0.4000 | 0.3200 |
| Announcement Date | 6/8/18 | 8/28/19 | 7/22/20 | 9/17/21 | 6/22/22 | 5/16/23 |
1KES in Million2KES
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 262.8 | 109 | 363 | 269.1 | 349.3 | 237.4 |
| EBITDA 1 | -186.8 | -224 | -625.5 | -160.4 | -7.913 | -16.23 |
| EBIT 1 | -193.6 | -230.9 | -632 | -167.9 | -15.23 | -24.25 |
| Operating Margin | -73.66% | -211.78% | -174.11% | -62.41% | -4.36% | -10.21% |
| Earnings before Tax (EBT) 1 | -221 | -391.9 | -886.6 | -338.2 | -280.2 | -64.66 |
| Net income 1 | -179.8 | -276 | -625.9 | -242.4 | -291.3 | -60 |
| Net margin | -68.42% | -253.14% | -172.42% | -90.07% | -83.39% | -25.28% |
| EPS 2 | -0.4436 | -0.6811 | -1.544 | -0.5981 | -0.7188 | -0.1481 |
| Free Cash Flow 1 | 65.14 | 83.85 | -76.29 | -49.11 | -83.93 | -16.11 |
| FCF margin | 24.79% | 76.9% | -21.02% | -18.25% | -24.03% | -6.79% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/8/18 | 8/28/19 | 7/22/20 | 9/17/21 | 6/22/22 | 5/16/23 |
1KES in Million2KES
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,146 | 1,239 | 1,364 | 1,887 | 2,093 | 2,045 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -6.136 x | -5.531 x | -2.181 x | -11.76 x | -264.5 x | -126 x |
| Free Cash Flow 1 | 65.1 | 83.9 | -76.3 | -49.1 | -83.9 | -16.1 |
| ROE (net income / shareholders' equity) | 60.3% | 40% | 59.4% | 16.1% | 11.6% | 2.51% |
| ROA (Net income/ Total Assets) | -2.88% | -3.21% | -8.93% | -2.39% | -0.21% | -0.33% |
| Assets 1 | 6,247 | 8,588 | 7,012 | 10,149 | 137,407 | 18,106 |
| Book Value Per Share 2 | -1.020 | -2.200 | -3.740 | -4.340 | -5.060 | -5.210 |
| Cash Flow per Share 2 | 0.0500 | 0.0200 | 0.0300 | 0.0100 | 0.0100 | 0.0100 |
| Capex 1 | 3.4 | 2.95 | 5.29 | 5.86 | 21.5 | 0.63 |
| Capex / Sales | 1.3% | 2.71% | 1.46% | 2.18% | 6.16% | 0.26% |
| Announcement Date | 6/8/18 | 8/28/19 | 7/22/20 | 9/17/21 | 6/22/22 | 5/16/23 |
1KES in Million2KES
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.41% | 1.09M | |
| +13.93% | 28.12B | |
| -5.68% | 27.28B | |
| +25.10% | 26.12B | |
| +15.85% | 24.49B | |
| +41.95% | 22.83B | |
| +14.97% | 21.19B | |
| -3.03% | 18.99B | |
| -0.30% | 16.22B | |
| +24.15% | 15.9B |
- Stock Market
- Equities
- HAFR Stock
- Financials Home Afrika Limited