Financials MM Group for Industry and International Trade S.A.E.

Equities

MTIE

EGS75011C014

Computer & Electronics Retailers

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
7.1 EGP -5.59% Intraday chart for MM Group for Industry and International Trade S.A.E. -6.95% +4.26%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,658 6,064 6,652 4,537 8,230 8,580 - -
Enterprise Value (EV) 1 6,658 6,047 6,449 3,649 8,230 7,274 6,873 8,580
P/E ratio 17.9 x 20.1 x 22.2 x 16.2 x 14.5 x 12.7 x 9.59 x 8.13 x
Yield - - - - - - - -
Capitalization / Revenue 0.68 x 0.7 x 0.74 x 0.66 x 0.79 x 0.6 x 0.52 x 0.43 x
EV / Revenue 0.68 x 0.7 x 0.72 x 0.53 x 0.79 x 0.51 x 0.42 x 0.43 x
EV / EBITDA 10.3 x 11.3 x 11.1 x 7.99 x - 7.76 x 5.89 x -
EV / FCF 73.4 x 30.6 x 21.2 x 5.02 x - 48.8 x 29.4 x 24 x
FCF Yield 1.36% 3.27% 4.72% 19.9% - 2.05% 3.4% 4.16%
Price to Book 4.66 x 3.52 x 3.32 x 2.04 x - 2.54 x 2.09 x -
Nbr of stocks (in thousands) 1,208,496 1,208,496 1,208,496 1,206,609 1,208,496 1,208,496 - -
Reference price 2 5.509 5.018 5.504 3.760 6.810 7.100 7.100 7.100
Announcement Date 2/27/20 3/11/21 3/30/22 3/30/23 3/28/24 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,830 8,680 9,004 6,902 10,357 14,339 16,504 19,779
EBITDA 1 647.2 537.2 582.5 456.5 - 937 1,166 -
EBIT 1 632.3 516.3 542.4 435.5 - 891 1,120 -
Operating Margin 6.43% 5.95% 6.02% 6.31% - 6.21% 6.79% -
Earnings before Tax (EBT) 1 614.3 483.2 497.6 452.7 903.9 887 1,127 -
Net income 1 459.5 366.4 368.2 342.7 687.1 679 905.5 1,054
Net margin 4.67% 4.22% 4.09% 4.96% 6.63% 4.74% 5.49% 5.33%
EPS 2 0.3072 0.2496 0.2480 0.2320 0.4700 0.5600 0.7400 0.8735
Free Cash Flow 1 90.71 197.7 304.3 727 - 149 234 357
FCF margin 0.92% 2.28% 3.38% 10.53% - 1.04% 1.42% 1.8%
FCF Conversion (EBITDA) 14.02% 36.81% 52.24% 159.24% - 15.9% 20.07% -
FCF Conversion (Net income) 19.74% 53.96% 82.65% 212.15% - 21.94% 25.84% 33.87%
Dividend per Share - - - - - - - -
Announcement Date 2/27/20 3/11/21 3/30/22 3/30/23 3/28/24 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 S1
Net sales 1 2,242 1,926 1,941 - 1,466 2,477 -
EBITDA 134 87.68 - - - - -
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income 1 87 39.84 50.75 92.79 - 153 294.8
Net margin 3.88% 2.07% 2.61% - - 6.18% -
EPS - - - 0.0560 - - 0.2000
Dividend per Share - - - - - - -
Announcement Date 11/16/21 3/30/22 5/28/22 8/14/22 11/14/22 5/30/23 8/14/23
1EGP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 16.7 202 888 - 1,306 1,707 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 90.7 198 304 727 - 149 234 357
ROE (net income / shareholders' equity) 37.5% 23.3% 19.8% 16.2% - 16.7% 19.6% 17.1%
ROA (Net income/ Total Assets) 18.3% 12.6% 11% 9.57% - 13.3% 13.8% -
Assets 1 2,514 2,916 3,346 3,582 - 5,105 6,562 -
Book Value Per Share 2 1.180 1.420 1.660 1.850 - 2.800 3.400 -
Cash Flow per Share - - - - - - - -
Capex 1 23.5 28.5 68.6 53.8 - 50 62 65
Capex / Sales 0.24% 0.33% 0.76% 0.78% - 0.35% 0.38% 0.33%
Announcement Date 2/27/20 3/11/21 3/30/22 3/30/23 3/28/24 - - -
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
7.1 EGP
Average target price
8.565 EGP
Spread / Average Target
+20.63%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. MTIE Stock
  4. Financials MM Group for Industry and International Trade S.A.E.