Stock SMER SAMEER AFRICA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sameer Africa PLC

Equities

SMER

KE0000000232

Tires & Rubber Products

End-of-day quote Nairobi S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
2.09 KES -2.79% Intraday chart for Sameer Africa PLC +2.45% -7.93%
Apr. 07 Sameer Africa PLC Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Sameer Africa PLC Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 779.4 514.9 960.3 904.6 796.1 584.5
Enterprise Value (EV) 1 1,253 1,443 1,791 1,585 1,253 887.1
P/E ratio 59.8 x -0.97 x -0.9 x 20.8 x 3.66 x 5.83 x
Yield - - - - - -
Capitalization / Revenue 0.3 x 0.25 x 0.55 x 1.19 x 1.22 x 0.95 x
EV / Revenue 0.48 x 0.7 x 1.02 x 2.09 x 1.92 x 1.45 x
EV / EBITDA 7.81 x -4.47 x -3.68 x 9.12 x 3.22 x 3.43 x
EV / FCF 4.85 x 36.6 x 8.38 x 6.8 x 4.58 x 3.39 x
FCF Yield 20.6% 2.73% 11.9% 14.7% 21.8% 29.5%
Price to Book 0.42 x 0.46 x 13.9 x 7.89 x 2.38 x 1.36 x
Nbr of stocks (in thousands) 278,342 278,342 278,342 278,342 278,342 278,342
Reference price 2 2.800 1.850 3.450 3.250 2.860 2.100
Announcement Date 5/31/18 4/29/19 6/25/20 4/9/21 4/14/22 6/4/23
1KES in Million2KES
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,627 2,068 1,757 757.5 651.6 613.1
EBITDA 1 160.4 -323 -487.2 173.9 389.5 258.9
EBIT 1 94.87 -405.4 -585.3 163.5 377.8 247
Operating Margin 3.61% -19.6% -33.31% 21.59% 57.99% 40.29%
Earnings before Tax (EBT) 1 27.16 -478.1 -660.5 71.74 318.5 188.4
Net income 1 13.03 -529.3 -1,062 43.48 217.4 100.3
Net margin 0.5% -25.6% -60.43% 5.74% 33.36% 16.35%
EPS 2 0.0468 -1.902 -3.815 0.1562 0.7810 0.3602
Free Cash Flow 1 258.5 39.41 213.6 233.1 273.7 262
FCF margin 9.84% 1.91% 12.15% 30.77% 42% 42.73%
FCF Conversion (EBITDA) 161.12% - - 134.03% 70.27% 101.2%
FCF Conversion (Net income) 1,983.77% - - 536.11% 125.9% 261.29%
Dividend per Share - - - - - -
Announcement Date 5/31/18 4/29/19 6/25/20 4/9/21 4/14/22 6/4/23
1KES in Million2KES
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 474 928 830 681 457 303
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.953 x -2.873 x -1.705 x 3.914 x 1.174 x 1.169 x
Free Cash Flow 1 258 39.4 214 233 274 262
ROE (net income / shareholders' equity) 0.71% -35.7% -177% 47.3% 96.9% 26.2%
ROA (Net income/ Total Assets) 1.89% -9.12% -17.8% 7.93% 21.8% 13.2%
Assets 1 687.9 5,805 5,978 548.3 999.4 758.8
Book Value Per Share 2 6.600 4.060 0.2500 0.4100 1.200 1.550
Cash Flow per Share 2 0.4300 0.1700 0.1400 0.2300 0.1400 0.5100
Capex 1 336 20.4 7.75 0.02 - 3.39
Capex / Sales 12.79% 0.99% 0.44% 0% - 0.55%
Announcement Date 5/31/18 4/29/19 6/25/20 4/9/21 4/14/22 6/4/23
1KES in Million2KES
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Tire & Tube Manufacturers

1st Jan change Capi.
SAMEER AFRICA PLC Stock Sameer Africa PLC
-7.93% 4.44M
MRF LIMITED Stock MRF Limited
+2.65% 6.65B
PIRELLI & C. S.P.A. Stock Pirelli & C. S.p.A.
+21.13% 6.43B
BALKRISHNA INDUSTRIES LIMITED Stock Balkrishna Industries Limited
-5.46% 5.55B
HANKOOK TIRE & TECHNOLOGY CO., LTD. Stock Hankook Tire & Technology Co., Ltd.
+30.18% 5.17B
CHENG SHIN RUBBER IND. CO., LTD. Stock Cheng Shin Rubber Ind. Co., Ltd.
+5.01% 4.66B
SHANDONG LINGLONG TYRE CO.,LTD. Stock Shandong Linglong Tyre Co.,Ltd.
+16.48% 4.52B
APOLLO TYRES LIMITED Stock Apollo Tyres Limited
+12.34% 3.76B
QINGDAO SENTURY TIRE CO., LTD. Stock Qingdao Sentury Tire Co., Ltd.
+27.29% 3.58B
PT MULTISTRADA ARAH SARANA TBK Stock PT Multistrada Arah Sarana Tbk
+42.39% 3.08B
Tire & Tube Manufacturers
  1. Stock Market
  2. Equities
  3. SMER Stock
  4. Financials Sameer Africa PLC