Financials QNB Alahli S.A.E

Equities

QNBA

EGS60081C014

Banks

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
31.31 EGP -3.54% Intraday chart for QNB Alahli S.A.E -4.31% +11.15%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 46,378 38,744 38,162 37,494 60,701 67,468 - -
Enterprise Value (EV) 1 46,378 38,744 38,162 37,494 60,701 67,468 67,468 67,468
P/E ratio 6.21 x 5.84 x 5.71 x 4.14 x 4.29 x 3.33 x 2.79 x 2.48 x
Yield - - 4.23% - - 5.55% 7.1% 9.23%
Capitalization / Revenue 2.92 x 2.3 x 2.14 x - 1.7 x 1.43 x 1.27 x 1.04 x
EV / Revenue 2.92 x 2.3 x 2.14 x - 1.7 x 1.43 x 1.27 x 1.04 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.31 x 0.98 x 0.82 x 0.69 x 0.91 x 0.79 x 0.7 x 0.58 x
Nbr of stocks (in thousands) 2,154,823 2,154,823 2,154,823 2,154,823 2,154,823 2,154,823 - -
Reference price 2 21.52 17.98 17.71 17.40 28.17 31.31 31.31 31.31
Announcement Date 1/15/20 1/13/21 1/11/22 1/12/23 1/14/24 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,894 16,839 17,853 - 35,638 47,213 53,016 64,657
EBITDA - - - - - - - -
EBIT 1 12,141 12,819 13,328 - 30,595 38,989 43,434 53,576
Operating Margin 76.38% 76.13% 74.65% - 85.85% 82.58% 81.93% 82.86%
Earnings before Tax (EBT) 1 11,444 10,568 11,135 15,491 24,922 30,890 37,685 46,501
Net income 1 8,522 7,492 7,627 10,350 16,228 20,239 24,848 30,488
Net margin 53.62% 44.49% 42.72% - 45.54% 42.87% 46.87% 47.15%
EPS 2 3.468 3.080 3.100 4.200 6.570 9.395 11.20 12.63
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.7500 - - 1.737 2.222 2.890
Announcement Date 1/15/20 1/13/21 1/11/22 1/12/23 1/14/24 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - 4,882 5,603 5,609 - 7,882 8,479 9,220 10,057 14,892
EBITDA - - - - - - - - - -
EBIT 1 - 3,475 4,355 4,314 - 6,338 6,955 7,712 8,288 12,827
Operating Margin - 71.18% 77.73% 76.91% - 80.42% 82.02% 83.65% 82.4% 86.13%
Earnings before Tax (EBT) - - - - 3,880 - - - - -
Net income 1 4,098 1,620 2,208 2,546 2,577 4,715 3,950 3,859 3,704 7,042
Net margin - 33.18% 39.41% 45.39% - 59.82% 46.59% 41.86% 36.83% 47.29%
EPS - - - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 7/12/21 1/11/22 4/12/22 7/8/22 10/10/22 4/10/23 7/10/23 10/10/23 1/14/24 4/15/24
1EGP 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) 26.6% 20% 17.7% 20.6% 26.9% 26.5% 27.2% 24.6%
ROA (Net income/ Total Assets) 3.2% 2.7% 2.3% 2.46% 2.92% 2.81% 3.03% 3.15%
Assets 1 266,312 277,464 331,589 421,424 556,018 721,533 820,743 969,428
Book Value Per Share 2 16.40 18.40 21.50 25.10 30.90 39.70 44.60 54.30
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/15/20 1/13/21 1/11/22 1/12/23 1/14/24 - - -
1EGP in Million2EGP
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
BUY
Number of Analysts
4
Last Close Price
31.31 EGP
Average target price
49.62 EGP
Spread / Average Target
+58.50%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. QNBA Stock
  4. Financials QNB Alahli S.A.E