Financials Metrofile Holdings Limited

Equities

MFL

ZAE000061727

IT Services & Consulting

End-of-day quote Johannesburg S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
2.53 ZAR -1.56% Intraday chart for Metrofile Holdings Limited -1.56% -15.67%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,478 688.3 975.8 1,370 1,431 1,410
Enterprise Value (EV) 1 2,092 1,290 1,636 1,927 2,025 2,042
P/E ratio 11.2 x 92.3 x -65.4 x 10.1 x 11 x 10.5 x
Yield 6.09% 6.17% 5.78% 4.75% 5.45% 5.54%
Capitalization / Revenue 1.55 x 0.75 x 1.08 x 1.47 x 1.46 x 1.24 x
EV / Revenue 2.2 x 1.41 x 1.81 x 2.06 x 2.07 x 1.8 x
EV / EBITDA 7.74 x 4.8 x 6.31 x 6.81 x 7.11 x 6.76 x
EV / FCF 52.9 x 19.1 x 12.1 x 10.8 x 14.8 x 10.5 x
FCF Yield 1.89% 5.23% 8.27% 9.27% 6.77% 9.52%
Price to Book 2.35 x 1.22 x 1.96 x 2.45 x 2.56 x 2.51 x
Nbr of stocks (in thousands) 428,263 424,879 433,700 433,700 433,700 433,700
Reference price 2 3.450 1.620 2.250 3.160 3.300 3.250
Announcement Date 11/3/18 9/5/19 9/18/20 9/13/21 9/12/22 9/11/23
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 953 913.4 903.3 933.5 979.7 1,134
EBITDA 1 270.5 268.9 259.4 283.1 284.8 302.1
EBIT 1 230 223.7 217.3 240.8 240.4 254.6
Operating Margin 24.14% 24.49% 24.05% 25.8% 24.54% 22.45%
Earnings before Tax (EBT) 1 175.6 81.08 17.35 191.4 185.7 197
Net income 1 129.1 7.559 -14.82 138.3 133.6 137.9
Net margin 13.54% 0.83% -1.64% 14.82% 13.64% 12.16%
EPS 2 0.3093 0.0176 -0.0344 0.3120 0.3000 0.3090
Free Cash Flow 1 39.56 67.52 135.3 178.6 137 194.4
FCF margin 4.15% 7.39% 14.97% 19.13% 13.98% 17.14%
FCF Conversion (EBITDA) 14.63% 25.11% 52.15% 63.06% 48.11% 64.36%
FCF Conversion (Net income) 30.65% 893.21% - 129.1% 102.56% 140.98%
Dividend per Share 2 0.2100 0.1000 0.1300 0.1500 0.1800 0.1800
Announcement Date 11/3/18 9/5/19 9/18/20 9/13/21 9/12/22 9/11/23
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 615 602 660 556 594 632
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.273 x 2.239 x 2.546 x 1.965 x 2.086 x 2.092 x
Free Cash Flow 1 39.6 67.5 135 179 137 194
ROE (net income / shareholders' equity) 19.7% 4.35% -3.07% 26.3% 24.3% 24.3%
ROA (Net income/ Total Assets) 11.9% 9.88% 9.86% 11% 10.6% 10.4%
Assets 1 1,086 76.53 -150.3 1,255 1,265 1,329
Book Value Per Share 2 1.470 1.330 1.150 1.290 1.290 1.300
Cash Flow per Share 2 0.1300 0.0800 0.0900 0.0900 0.0900 0.1400
Capex 1 80.3 71.4 56.2 43.6 60 47
Capex / Sales 8.43% 7.81% 6.22% 4.67% 6.13% 4.15%
Announcement Date 11/3/18 9/5/19 9/18/20 9/13/21 9/12/22 9/11/23
1ZAR in Million2ZAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MFL Stock
  4. Financials Metrofile Holdings Limited