CROWN PAINTS KENYA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.6 KES | +9.91% |
|
-1.08% | +2.66% |
| 2023 | Crown Paints Kenya PLC Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2022 | Crown Paints Kenya PLC Reports Earnings Results for the Full Year Ended December 31, 2021 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,694 | 5,694 | 4,449 | 2,705 | 4,342 | 5,958 |
| Enterprise Value (EV) 1 | 7,298 | 7,679 | 6,388 | 3,926 | 5,018 | 8,137 |
| P/E ratio | 25.5 x | 31 x | 14 x | 4.51 x | 4.45 x | 7.23 x |
| Yield | 0.75% | 0.75% | - | - | 13.1% | 9.56% |
| Capitalization / Revenue | 0.77 x | 0.68 x | 0.52 x | 0.29 x | 0.4 x | 0.52 x |
| EV / Revenue | 0.99 x | 0.92 x | 0.74 x | 0.43 x | 0.47 x | 0.71 x |
| EV / EBITDA | 19.2 x | 38.4 x | 8.65 x | 3.84 x | 4.35 x | 7.32 x |
| EV / FCF | -11.4 x | 31.7 x | 25.2 x | 6.73 x | -36.8 x | -8.01 x |
| FCF Yield | -8.74% | 3.15% | 3.97% | 14.9% | -2.72% | -12.5% |
| Price to Book | 3.24 x | 5.55 x | 3.4 x | 1.42 x | 1.27 x | 1.61 x |
| Nbr of stocks (in thousands) | 71,181 | 71,181 | 71,181 | 71,181 | 142,362 | 142,362 |
| Reference price 2 | 80.00 | 80.00 | 62.50 | 38.00 | 30.50 | 41.85 |
| Announcement Date | 6/7/18 | 5/22/20 | 10/10/20 | 8/11/21 | 6/21/22 | 6/6/23 |
1KES in Million2KES
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,351 | 8,316 | 8,604 | 9,192 | 10,733 | 11,389 |
| EBITDA 1 | 379.3 | 200.1 | 738.7 | 1,023 | 1,154 | 1,111 |
| EBIT 1 | 260.3 | 57.4 | 555.6 | 812.3 | 954.4 | 879.5 |
| Operating Margin | 3.54% | 0.69% | 6.46% | 8.84% | 8.89% | 7.72% |
| Earnings before Tax (EBT) 1 | 398.1 | 395.9 | 528 | 862.9 | 1,124 | 1,073 |
| Net income 1 | 223.3 | 183.8 | 317.2 | 599.5 | 731.2 | 824 |
| Net margin | 3.04% | 2.21% | 3.69% | 6.52% | 6.81% | 7.24% |
| EPS 2 | 3.137 | 2.582 | 4.457 | 8.422 | 6.849 | 5.788 |
| Free Cash Flow 1 | -638.1 | 242.1 | 253.4 | 583.7 | -136.3 | -1,015 |
| FCF margin | -8.68% | 2.91% | 2.94% | 6.35% | -1.27% | -8.91% |
| FCF Conversion (EBITDA) | - | 120.99% | 34.3% | 57.03% | - | - |
| FCF Conversion (Net income) | - | 131.69% | 79.87% | 97.36% | - | - |
| Dividend per Share 2 | 0.6000 | 0.6000 | - | - | 4.000 | 4.000 |
| Announcement Date | 6/7/18 | 5/22/20 | 10/10/20 | 8/11/21 | 6/21/22 | 6/6/23 |
1KES in Million2KES
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,603 | 1,985 | 1,940 | 1,221 | 676 | 2,179 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.227 x | 9.921 x | 2.626 x | 1.193 x | 0.5861 x | 1.962 x |
| Free Cash Flow 1 | -638 | 242 | 253 | 584 | -136 | -1,015 |
| ROE (net income / shareholders' equity) | 13.5% | 13.2% | 27.2% | 37.3% | 27.4% | 23.1% |
| ROA (Net income/ Total Assets) | 2.98% | 0.63% | 6.32% | 9.1% | 8.88% | 6.46% |
| Assets 1 | 7,500 | 29,075 | 5,023 | 6,585 | 8,237 | 12,751 |
| Book Value Per Share 2 | 24.70 | 14.40 | 18.40 | 26.80 | 24.10 | 25.90 |
| Cash Flow per Share 2 | 3.010 | 5.120 | 6.220 | 4.690 | 4.750 | 4.070 |
| Capex 1 | 191 | 368 | 241 | 133 | 303 | 260 |
| Capex / Sales | 2.6% | 4.42% | 2.8% | 1.45% | 2.82% | 2.29% |
| Announcement Date | 6/7/18 | 5/22/20 | 10/10/20 | 8/11/21 | 6/21/22 | 6/6/23 |
1KES in Million2KES
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.66% | 36.27M | |
| +0.16% | 79.65B | |
| -17.41% | 32.33B | |
| -10.13% | 31.72B | |
| +2.46% | 17.89B | |
| +1.68% | 14.56B | |
| +4.92% | 7.8B | |
| -18.60% | 6.85B | |
| +3.95% | 3.28B | |
| -8.01% | 3.03B |
- Stock Market
- Equities
- CRWN Stock
- Financials Crown Paints Kenya PLC
