Financials Sinai Cement Co. (S.A.E)

Equities

SCEM

EGS3C401C014

Construction Materials

End-of-day quote Egyptian Exchange 06:00:00 2024-04-23 pm EDT 5-day change 1st Jan Change
9.19 EGP -8.37% Intraday chart for Sinai Cement Co. (S.A.E) -17.43% +4.43%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 610.5 442.4 298.8 422.6 801.1 1,171
Enterprise Value (EV) 1 1,147 1,241 1,704 2,563 3,084 3,567
P/E ratio -1.99 x -0.99 x -0.53 x -1.19 x -2.43 x -9.64 x
Yield - - - - - -
Capitalization / Revenue 0.76 x 0.59 x 0.34 x 0.29 x 0.34 x 0.27 x
EV / Revenue 1.43 x 1.65 x 1.92 x 1.78 x 1.32 x 0.83 x
EV / EBITDA -4.98 x -3.82 x -4.68 x -15.6 x -89 x 12.8 x
EV / FCF -1.66 x -10.4 x -4.18 x -4.59 x 104 x -69.4 x
FCF Yield -60.1% -9.62% -23.9% -21.8% 0.96% -1.44%
Price to Book 0.48 x 0.54 x 1.17 x -2.53 x -1.53 x -1.8 x
Nbr of stocks (in thousands) 68,058 68,058 68,058 68,058 133,066 133,066
Reference price 2 8.970 6.500 4.390 6.210 6.020 8.800
Announcement Date 3/19/19 3/25/20 4/1/21 4/3/22 3/31/24 3/31/24
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 803.7 752.3 889.2 1,443 2,343 4,285
EBITDA 1 -230.4 -324.8 -364 -164.5 -34.64 279.7
EBIT 1 -348.1 -446.5 -517.2 -255.8 -125.3 192.5
Operating Margin -43.31% -59.36% -58.17% -17.72% -5.35% 4.49%
Earnings before Tax (EBT) 1 -321 -457.1 -587.4 -366.7 -339.1 -113.9
Net income 1 -306.2 -446.1 -560.3 -354 -330.4 -121.4
Net margin -38.1% -59.31% -63.01% -24.53% -14.1% -2.83%
EPS 2 -4.499 -6.555 -8.232 -5.202 -2.480 -0.9125
Free Cash Flow 1 -689.2 -119.3 -407.4 -558.2 29.71 -51.39
FCF margin -85.75% -15.86% -45.81% -38.67% 1.27% -1.2%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/19/19 3/25/20 4/1/21 4/3/22 3/31/24 3/31/24
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 536 798 1,405 2,140 2,283 2,396
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -2.328 x -2.458 x -3.86 x -13.01 x -65.88 x 8.565 x
Free Cash Flow 1 -689 -119 -407 -558 29.7 -51.4
ROE (net income / shareholders' equity) -27.3% -42.5% -104% -795% 95.1% 20.6%
ROA (Net income/ Total Assets) -8.53% -10.1% -12.7% -6.12% -2.78% 3.78%
Assets 1 3,589 4,408 4,419 5,785 11,894 -3,209
Book Value Per Share 2 18.90 12.00 3.760 -2.460 -3.930 -4.880
Cash Flow per Share 2 1.970 2.260 0.2500 1.380 0.9300 2.630
Capex 1 21.4 35.6 26.7 52.2 62.8 121
Capex / Sales 2.66% 4.74% 3.01% 3.62% 2.68% 2.82%
Announcement Date 3/19/19 3/25/20 4/1/21 4/3/22 3/31/24 3/31/24
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SCEM Stock
  4. Financials Sinai Cement Co. (S.A.E)