Financials bank muscat SAOG

Equities

BKMB

OM0000002796

Banks

End-of-day quote Muscat Exchange 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.262 OMR -0.38% Intraday chart for bank muscat SAOG -1.13% -0.76%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,343 1,280 1,730 2,064 1,982 1,974 - -
Enterprise Value (EV) 1 1,343 1,280 1,730 2,064 1,982 1,974 1,974 1,974
P/E ratio 7.23 x 8.21 x 9.49 x 10.6 x 10.6 x 9.89 x 9.39 x 9.06 x
Yield 8.06% 6.34% 6.2% 5.45% 5.87% 6.79% 7% 7.12%
Capitalization / Revenue 2.84 x 2.8 x 3.64 x 4.11 x 3.86 x 3.68 x 3.48 x 3.34 x
EV / Revenue 2.84 x 2.8 x 3.64 x 4.11 x 3.86 x 3.68 x 3.48 x 3.34 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.72 x 0.67 x 0.86 x 1.2 x 1.15 x 1.03 x 0.98 x 0.94 x
Nbr of stocks (in thousands) 7,506,397 7,506,397 7,506,397 7,506,397 7,506,397 7,506,397 - -
Reference price 2 0.1789 0.1706 0.2305 0.2750 0.2640 0.2630 0.2630 0.2630
Announcement Date 1/14/20 1/14/21 1/13/22 1/15/23 1/14/24 - - -
1OMR in Million2OMR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 472.2 456.5 475.5 502.8 512.8 536 566.9 591.6
EBITDA - - - - - - - -
EBIT 1 276.2 276.7 284 295.5 316.4 326.6 360 374
Operating Margin 58.5% 60.61% 59.73% 58.77% 61.7% 60.95% 63.51% 63.22%
Earnings before Tax (EBT) 1 220.1 220.2 224 236.5 252.2 262 277 287
Net income 1 185.6 163.4 189.6 200.8 212.4 222 236 244
Net margin 39.3% 35.78% 39.88% 39.92% 41.43% 41.42% 41.63% 41.24%
EPS 2 0.0247 0.0208 0.0243 0.0260 0.0250 0.0266 0.0280 0.0290
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0144 0.0108 0.0143 0.0150 0.0155 0.0179 0.0184 0.0187
Announcement Date 1/14/20 1/14/21 1/13/22 1/15/23 1/14/24 - - -
1OMR in Million2OMR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 225.2 115.2 117.2 119.1 128.6 - 130.8 123.2 128 130 131.6 132.7
EBITDA - - - - - - - - - - - -
EBIT 1 - 65.98 70.03 68.15 76.83 - 79.67 74.5 79.25 80.98 81.7 80.9
Operating Margin - 57.28% 59.77% 57.22% 59.75% - 60.91% 60.47% 61.92% 62.28% 62.08% 60.96%
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 69.56 45.51 49.47 48.26 51 46.3 52.46 51.3 53.03 54.56 53.57 -
Net margin 30.89% 39.51% 42.22% 40.52% 39.66% - 40.11% 41.63% 41.43% 41.96% 40.7% -
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 7/15/20 10/14/21 1/13/22 4/14/22 7/14/22 10/13/22 1/15/23 4/30/23 7/13/23 10/15/23 1/14/24 4/17/24
1OMR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.44% 8.07% 9.64% 10.7% 9.26% 11.1% 10.5% 10.4%
ROA (Net income/ Total Assets) 1.51% 1.32% 1.49% 1.55% 1.61% 1.4% 1.4% 1.4%
Assets 1 12,290 12,372 12,761 12,922 13,196 15,857 16,857 17,429
Book Value Per Share 2 0.2500 0.2500 0.2700 0.2300 0.2300 0.2500 0.2700 0.2800
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/14/20 1/14/21 1/13/22 1/15/23 1/14/24 - - -
1OMR in Million2OMR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
0.263 OMR
Average target price
0.2916 OMR
Spread / Average Target
+10.87%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BKMB Stock
  4. Financials bank muscat SAOG