Financials Burgan Company for Well Drilling, Trading and Maintenance K.S.C. (Public)

Equities

ABAR

KW0EQ0601959

Oil & Gas Drilling

End-of-day quote Kuwait S.E. 23:00:00 08/05/2024 BST 5-day change 1st Jan Change
0.107 KWD -2.73% Intraday chart for Burgan Company for Well Drilling, Trading and Maintenance K.S.C. (Public) -0.93% +20.36%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 20.95 23.31 17.45 35.87 36.23 27.8
Enterprise Value (EV) 1 113.6 119.9 134.1 142.3 134.8 115.2
P/E ratio 7.21 x 10.2 x 13.8 x 14.9 x 12.3 x 8.9 x
Yield - - - 1.91% 4.55% -
Capitalization / Revenue 0.45 x 0.45 x 0.4 x 0.68 x 0.68 x 0.5 x
EV / Revenue 2.43 x 2.33 x 3.11 x 2.69 x 2.54 x 2.08 x
EV / EBITDA 7.79 x 6.85 x 8.69 x 8.69 x 8.64 x 7.48 x
EV / FCF -14.5 x 14.9 x 37.4 x 215 x 22.5 x 17.1 x
FCF Yield -6.89% 6.72% 2.67% 0.46% 4.45% 5.86%
Price to Book 0.31 x 0.36 x 0.27 x 0.53 x 0.53 x 0.38 x
Nbr of stocks (in thousands) 278,691 256,856 253,399 253,399 253,399 259,857
Reference price 2 0.0752 0.0907 0.0689 0.1415 0.1430 0.1070
Announcement Date 21/06/18 04/07/19 24/08/20 28/06/21 30/06/22 22/06/23
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 46.75 51.53 43.19 52.94 53.12 55.44
EBITDA 1 14.58 17.49 15.44 16.38 15.61 15.39
EBIT 1 5.738 5.993 4.078 5.736 5.288 5.985
Operating Margin 12.27% 11.63% 9.44% 10.83% 9.95% 10.8%
Earnings before Tax (EBT) 1 2.753 2.292 1.281 2.443 3.02 3.169
Net income 1 2.717 2.263 1.264 2.408 2.974 3.129
Net margin 5.81% 4.39% 2.93% 4.55% 5.6% 5.65%
EPS 2 0.0104 0.008876 0.004987 0.009503 0.0117 0.0120
Free Cash Flow 1 -7.834 8.055 3.584 0.6618 5.997 6.747
FCF margin -16.76% 15.63% 8.3% 1.25% 11.29% 12.17%
FCF Conversion (EBITDA) - 46.05% 23.22% 4.04% 38.41% 43.84%
FCF Conversion (Net income) - 355.88% 283.49% 27.48% 201.63% 215.6%
Dividend per Share - - - 0.002700 0.006500 -
Announcement Date 21/06/18 04/07/19 24/08/20 28/06/21 30/06/22 22/06/23
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 92.7 96.6 117 106 98.6 87.3
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.355 x 5.521 x 7.557 x 6.498 x 6.316 x 5.675 x
Free Cash Flow 1 -7.83 8.06 3.58 0.66 6 6.75
ROE (net income / shareholders' equity) 4.46% 3.61% 1.97% 3.66% 4.33% 4.36%
ROA (Net income/ Total Assets) 1.9% 1.9% 1.22% 1.64% 1.53% 1.76%
Assets 1 143.1 119.2 103.6 146.8 194.7 177.6
Book Value Per Share 2 0.2400 0.2500 0.2600 0.2600 0.2700 0.2800
Cash Flow per Share 2 0.0100 0 0.0100 0 0.0100 0.0100
Capex 1 15.2 9.92 12.2 11.8 7.84 7.09
Capex / Sales 32.57% 19.25% 28.32% 22.33% 14.76% 12.79%
Announcement Date 21/06/18 04/07/19 24/08/20 28/06/21 30/06/22 22/06/23
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ABAR Stock
  4. Financials Burgan Company for Well Drilling, Trading and Maintenance K.S.C. (Public)