Financials Sharqiyah Desalination Company SAOG

Equities

SHRQ

OM0000004669

Water Utilities

End-of-day quote Muscat Exchange 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.13 OMR 0.00% Intraday chart for Sharqiyah Desalination Company SAOG -2.26% -1.52%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 30.12 25.92 15.84 10.95 11.44 12.91
Enterprise Value (EV) 1 83 77.95 67.02 56.18 49.9 53.2
P/E ratio 31.8 x 13.7 x 11.8 x 11.5 x 12.7 x 19 x
Yield 6.49% 6.32% 8.5% 13.4% 12.8% 11.4%
Capitalization / Revenue 2.05 x 1.87 x 1.18 x 0.8 x 0.85 x 1.01 x
EV / Revenue 5.64 x 5.62 x 4.98 x 4.08 x 3.7 x 4.15 x
EV / EBITDA 17.5 x 14.4 x 14.6 x 14 x 13.6 x 14.9 x
EV / FCF 29.7 x 35.9 x 35.7 x 67.3 x 74.3 x 522 x
FCF Yield 3.37% 2.78% 2.8% 1.49% 1.35% 0.19%
Price to Book 1.85 x 1.82 x 1.31 x 0.77 x 0.67 x 0.79 x
Nbr of stocks (in thousands) 97,802 97,802 97,802 97,802 97,802 97,802
Reference price 2 0.3080 0.2650 0.1620 0.1120 0.1170 0.1320
Announcement Date 2/16/19 2/12/20 2/9/21 2/16/22 2/15/23 2/18/24
1OMR in Million2OMR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14.71 13.87 13.46 13.78 13.5 12.82
EBITDA 1 4.737 5.421 4.6 4.005 3.669 3.578
EBIT 1 4.695 5.322 4.493 3.899 3.556 3.455
Operating Margin 31.93% 38.36% 33.38% 28.3% 26.34% 26.94%
Earnings before Tax (EBT) 1 1.148 2.163 1.585 1.227 1.017 0.8327
Net income 1 0.9459 1.892 1.347 0.9513 0.9029 0.6796
Net margin 6.43% 13.64% 10.01% 6.91% 6.69% 5.3%
EPS 2 0.009672 0.0193 0.0138 0.009727 0.009232 0.006948
Free Cash Flow 1 2.799 2.171 1.877 0.8344 0.6718 0.1019
FCF margin 19.04% 15.65% 13.95% 6.06% 4.98% 0.79%
FCF Conversion (EBITDA) 59.1% 40.05% 40.81% 20.83% 18.31% 2.85%
FCF Conversion (Net income) 295.93% 114.75% 139.34% 87.7% 74.4% 15%
Dividend per Share 2 0.0200 0.0168 0.0138 0.0150 0.0150 0.0150
Announcement Date 2/16/19 2/12/20 2/9/21 2/16/22 2/15/23 2/18/24
1OMR in Million2OMR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 52.9 52 51.2 45.2 38.5 40.3
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.16 x 9.599 x 11.13 x 11.29 x 10.48 x 11.26 x
Free Cash Flow 1 2.8 2.17 1.88 0.83 0.67 0.1
ROE (net income / shareholders' equity) 6.28% 12.4% 10.2% 7.2% 5.78% 4.09%
ROA (Net income/ Total Assets) 3.75% 4.49% 3.97% 3.59% 3.42% 3.39%
Assets 1 25.22 42.15 33.92 26.51 26.38 20.07
Book Value Per Share 2 0.1700 0.1500 0.1200 0.1500 0.1700 0.1700
Cash Flow per Share 2 0.0300 0.0200 0.0200 0.0200 0.0200 0.0200
Capex 1 0.48 0.03 0.07 0.07 0.18 0.13
Capex / Sales 3.26% 0.25% 0.54% 0.5% 1.35% 1.03%
Announcement Date 2/16/19 2/12/20 2/9/21 2/16/22 2/15/23 2/18/24
1OMR in Million2OMR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.13 OMR
Average target price
0.161 OMR
Spread / Average Target
+23.85%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SHRQ Stock
  4. Financials Sharqiyah Desalination Company SAOG