Financials NATIONAL INVESTMENTS COMPANY Kuwait S.E.

Equities

NINV

KW0EQ0200281

Investment Holding Companies

End-of-day quote Kuwait S.E. 06:00:00 2020-02-19 pm EST 5-day change 1st Jan Change
142 KWF +2.90% Intraday chart for NATIONAL INVESTMENTS COMPANY -0.70% +7.58%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 66.67 110.1 107.7 174.7 188.9 190.5
Enterprise Value (EV) 1 -6.915 24.6 24.43 76.33 105.5 120
P/E ratio 8.95 x 10.3 x -42 x 7.14 x 21.6 x 46 x
Yield 9.7% 6.52% 8.15% 20.5% 11.8% 6.28%
Capitalization / Revenue 4.48 x 5.81 x 11.2 x 4.42 x 10.2 x 14.3 x
EV / Revenue -0.46 x 1.3 x 2.54 x 1.93 x 5.7 x 9 x
EV / EBITDA -0.83 x 2.05 x 9.2 x 2.55 x 11.4 x 25.1 x
EV / FCF -0.62 x 4.23 x 8.31 x 7.68 x 18.7 x -18.9 x
FCF Yield -162% 23.6% 12% 13% 5.36% -5.3%
Price to Book 0.37 x 0.61 x 0.62 x 0.81 x 0.95 x 1.1 x
Nbr of stocks (in thousands) 808,082 797,862 797,862 797,862 797,022 797,022
Reference price 2 0.0825 0.1380 0.1350 0.2190 0.2370 0.2390
Announcement Date 3/21/19 3/18/20 5/19/21 3/30/22 3/16/23 3/5/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14.89 18.94 9.603 39.55 18.5 13.33
EBITDA 1 8.282 11.99 2.654 29.91 9.259 4.782
EBIT 1 8.074 11.84 2.514 29.61 9.011 4.537
Operating Margin 54.23% 62.52% 26.18% 74.87% 48.7% 34.03%
Earnings before Tax (EBT) 1 7.955 11.66 -2.238 28.49 9.472 4.511
Net income 1 7.365 10.73 -2.658 24.39 8.736 4.139
Net margin 49.47% 56.65% -27.68% 61.67% 47.21% 31.05%
EPS 2 0.009215 0.0134 -0.003218 0.0307 0.0110 0.005193
Free Cash Flow 1 11.19 5.812 2.939 9.936 5.65 -6.357
FCF margin 75.15% 30.69% 30.6% 25.12% 30.53% -47.68%
FCF Conversion (EBITDA) 135.1% 48.46% 110.73% 33.22% 61.02% -
FCF Conversion (Net income) 151.92% 54.19% - 40.74% 64.68% -
Dividend per Share 2 0.008000 0.009000 0.0110 0.0450 0.0280 0.0150
Announcement Date 3/21/19 3/18/20 5/19/21 3/30/22 3/16/23 3/5/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 73.6 85.5 83.3 98.4 83.4 70.5
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 11.2 5.81 2.94 9.94 5.65 -6.36
ROE (net income / shareholders' equity) 4.2% 5.88% -1.15% 12.8% 4.05% 2.2%
ROA (Net income/ Total Assets) 2.58% 3.59% 0.72% 7.23% 2.01% 1.09%
Assets 1 285.2 298.8 -369.1 337.3 435.5 379.7
Book Value Per Share 2 0.2200 0.2300 0.2200 0.2700 0.2500 0.2200
Cash Flow per Share 2 0.0100 0.0200 0.0200 0.0500 0.0400 0.0300
Capex - - - 0.11 0.25 0.32
Capex / Sales - - - 0.27% 1.34% 2.36%
Announcement Date 3/21/19 3/18/20 5/19/21 3/30/22 3/16/23 3/5/24
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NINV Stock
  4. NINV Stock
  5. Financials NATIONAL INVESTMENTS COMPANY