Financials Raya Holding Company for Financial Investments (S.A.E)

Equities

RAYA

EGS690C1C010

Computer & Electronics Retailers

End-of-day quote Egyptian Exchange 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
3.58 EGP -7.25% Intraday chart for Raya Holding Company for Financial Investments (S.A.E) -16.74% +28.32%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,140 983.2 1,570 5,098 6,790 5,972
Enterprise Value (EV) 1 3,389 4,272 6,384 12,037 16,776 17,085
P/E ratio - -6.97 x - - - 13.5 x
Yield 4.51% - 0.61% - 1.1% -
Capitalization / Revenue 0.14 x 0.11 x 0.15 x 0.3 x 0.33 x 0.19 x
EV / Revenue 0.43 x 0.49 x 0.59 x 0.71 x 0.82 x 0.55 x
EV / EBITDA 5.2 x 7.4 x 9.4 x 10.9 x 10.8 x 6.56 x
EV / FCF -6.04 x -6.86 x -4.99 x -7.1 x -7.61 x -17.2 x
FCF Yield -16.6% -14.6% -20.1% -14.1% -13.1% -5.81%
Price to Book - 1.1 x - - - 2.88 x
Nbr of stocks (in thousands) 2,142,087 2,142,087 2,142,020 2,142,020 2,142,020 2,140,649
Reference price 2 0.5324 0.4590 0.7330 2.380 3.170 2.790
Announcement Date 3/20/19 3/15/20 3/14/21 3/13/22 3/9/23 3/10/24
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,910 8,768 10,756 16,851 20,413 31,295
EBITDA 1 651.6 577.3 679.4 1,106 1,552 2,606
EBIT 1 497.3 381.3 448.5 851.3 1,248 2,235
Operating Margin 6.29% 4.35% 4.17% 5.05% 6.11% 7.14%
Earnings before Tax (EBT) 1 153.3 -23.08 38.92 758.5 624.3 929.6
Net income 1 5.38 -141 -61.68 487.3 347.3 441.4
Net margin 0.07% -1.61% -0.57% 2.89% 1.7% 1.41%
EPS - -0.0658 - - - 0.2062
Free Cash Flow 1 -561.5 -622.7 -1,280 -1,694 -2,203 -992.3
FCF margin -7.1% -7.1% -11.9% -10.05% -10.79% -3.17%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0240 - 0.004500 - 0.0350 -
Announcement Date 3/20/19 3/15/20 3/14/21 3/13/22 3/9/23 3/10/24
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,249 3,289 4,814 6,939 9,986 11,112
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.451 x 5.697 x 7.085 x 6.276 x 6.434 x 4.264 x
Free Cash Flow 1 -561 -623 -1,280 -1,694 -2,203 -992
ROE (net income / shareholders' equity) 6.06% -6.48% -4.28% 39.6% 20.9% 21.8%
ROA (Net income/ Total Assets) 5.58% 3.52% 3.2% 4.35% 4.43% 5.83%
Assets 1 96.5 -4,009 -1,928 11,210 7,834 7,569
Book Value Per Share - 0.4200 - - - 0.9700
Cash Flow per Share - 0.2900 - - - 1.490
Capex 1 429 370 421 423 - 586
Capex / Sales 5.42% 4.22% 3.91% 2.51% - 1.87%
Announcement Date 3/20/19 3/15/20 3/14/21 3/13/22 3/9/23 3/10/24
1EGP in Million
Estimates
  1. Stock Market
  2. Equities
  3. RAYA Stock
  4. Financials Raya Holding Company for Financial Investments (S.A.E)