Financials Al Dawliyah For Hotels And Malls P.L.C.

Equities

MALL

JO3109811013

Hotels, Motels & Cruise Lines

End-of-day quote Amman S.E. 23:00:00 12/05/2024 BST 5-day change 1st Jan Change
0.39 JOD 0.00% Intraday chart for Al Dawliyah For Hotels And Malls P.L.C. 0.00% -7.14%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 34.99 28.94 22.03 23.33 25.92 22.46
Enterprise Value (EV) 1 37.88 33.91 28.46 32.12 33.89 29.38
P/E ratio 34.2 x 76.4 x 45.4 x -8.6 x -19.4 x 95.5 x
Yield 6.17% 3.73% - - - -
Capitalization / Revenue 2.92 x 2.58 x 2 x 6.41 x 5.26 x 2.56 x
EV / Revenue 3.16 x 3.02 x 2.58 x 8.82 x 6.88 x 3.34 x
EV / EBITDA 14.7 x 16.1 x 13.9 x -19.7 x 132 x 16.9 x
EV / FCF 5.34 x -301 x -22 x -25.6 x 42.3 x 24 x
FCF Yield 18.7% -0.33% -4.54% -3.91% 2.37% 4.16%
Price to Book 0.61 x 0.52 x 0.41 x 0.46 x 0.52 x 0.45 x
Nbr of stocks (in thousands) 43,200 43,200 43,200 43,200 43,200 43,200
Reference price 2 0.8100 0.6700 0.5100 0.5400 0.6000 0.5200
Announcement Date 18/03/18 26/03/19 09/06/20 14/06/21 02/03/22 07/03/23
1JOD in Million2JOD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 11.97 11.23 11.02 3.641 4.925 8.787
EBITDA 1 2.586 2.103 2.051 -1.634 0.256 1.74
EBIT 1 1.106 0.5377 0.4836 -3.207 -1.15 0.4926
Operating Margin 9.24% 4.79% 4.39% -88.09% -23.35% 5.61%
Earnings before Tax (EBT) 1 1.282 0.4988 0.5857 -3.379 -1.337 0.3021
Net income 1 1.024 0.379 0.4857 -2.712 -1.337 0.2353
Net margin 8.55% 3.37% 4.41% -74.5% -27.14% 2.68%
EPS 2 0.0237 0.008772 0.0112 -0.0628 -0.0309 0.005446
Free Cash Flow 1 7.088 -0.1126 -1.292 -1.256 0.8018 1.223
FCF margin 59.2% -1% -11.73% -34.5% 16.28% 13.92%
FCF Conversion (EBITDA) 274.13% - - - 313.17% 70.31%
FCF Conversion (Net income) 692.3% - - - - 519.96%
Dividend per Share 2 0.0500 0.0250 - - - -
Announcement Date 18/03/18 26/03/19 09/06/20 14/06/21 02/03/22 07/03/23
1JOD in Million2JOD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2.89 4.97 6.43 8.79 7.97 6.92
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.118 x 2.362 x 3.133 x -5.379 x 31.11 x 3.976 x
Free Cash Flow 1 7.09 -0.11 -1.29 -1.26 0.8 1.22
ROE (net income / shareholders' equity) 1.76% 0.68% 0.89% -5.18% -2.66% 0.47%
ROA (Net income/ Total Assets) 1.05% 0.53% 0.48% -3.23% -1.18% 0.51%
Assets 1 97.49 71.86 101.5 84.01 113.5 46.13
Book Value Per Share 2 1.320 1.280 1.250 1.170 1.150 1.150
Cash Flow per Share 2 0.0200 0.0100 0.0100 0 0.0300 0.0200
Capex 1 2 1.03 1.81 0.27 0.81 0.47
Capex / Sales 16.66% 9.13% 16.4% 7.49% 16.4% 5.4%
Announcement Date 18/03/18 26/03/19 09/06/20 14/06/21 02/03/22 07/03/23
1JOD in Million2JOD
Estimates
  1. Stock Market
  2. Equities
  3. MALL Stock
  4. Financials Al Dawliyah For Hotels And Malls P.L.C.