Stock CRWN CROWN PAINTS KENYA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Paints Kenya PLC

Equities

CRWN

KE0000000141

Commodity Chemicals

End-of-day quote Nairobi S.E.
Other stock markets
 23:00:00 23/06/2024 BST 		5-day change 1st Jan Change
35.3 KES -0.28% Intraday chart for Crown Paints Kenya PLC -0.14% -0.98%
04-29 Crown Paints Kenya PLC Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Crown Paints Kenya PLC Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,694 4,449 2,705 4,342 5,958 5,075
Enterprise Value (EV) 1 7,679 6,388 3,926 5,018 8,137 6,308
P/E ratio 31 x 14 x 4.51 x 4.45 x 7.23 x -174 x
Yield 0.75% - - 13.1% 9.56% -
Capitalization / Revenue 0.68 x 0.52 x 0.29 x 0.4 x 0.52 x 0.41 x
EV / Revenue 0.92 x 0.74 x 0.43 x 0.47 x 0.71 x 0.5 x
EV / EBITDA 38.4 x 8.65 x 3.84 x 4.35 x 7.32 x 48.9 x
EV / FCF 31.7 x 25.2 x 6.73 x -36.8 x -8.01 x 4.39 x
FCF Yield 3.15% 3.97% 14.9% -2.72% -12.5% 22.8%
Price to Book 5.55 x 3.4 x 1.42 x 1.27 x 1.61 x 1.62 x
Nbr of stocks (in thousands) 71,181 71,181 71,181 142,362 142,362 142,362
Reference price 2 80.00 62.50 38.00 30.50 41.85 35.65
Announcement Date 22/05/20 10/10/20 11/08/21 21/06/22 06/06/23 04/06/24
1KES in Million2KES
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8,316 8,604 9,192 10,733 11,389 12,493
EBITDA 1 200.1 738.7 1,023 1,154 1,111 129
EBIT 1 57.4 555.6 812.3 954.4 879.5 -139.3
Operating Margin 0.69% 6.46% 8.84% 8.89% 7.72% -1.11%
Earnings before Tax (EBT) 1 395.9 528 862.9 1,124 1,073 14.21
Net income 1 183.8 317.2 599.5 731.2 824 -29.13
Net margin 2.21% 3.69% 6.52% 6.81% 7.24% -0.23%
EPS 2 2.582 4.457 8.422 6.849 5.788 -0.2046
Free Cash Flow 1 242.1 253.4 583.7 -136.3 -1,015 1,435
FCF margin 2.91% 2.94% 6.35% -1.27% -8.91% 11.49%
FCF Conversion (EBITDA) 120.99% 34.3% 57.03% - - 1,112.73%
FCF Conversion (Net income) 131.69% 79.87% 97.36% - - -
Dividend per Share 2 0.6000 - - 4.000 4.000 -
Announcement Date 22/05/20 10/10/20 11/08/21 21/06/22 06/06/23 04/06/24
1KES in Million2KES
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,985 1,940 1,221 676 2,179 1,233
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.921 x 2.626 x 1.193 x 0.5861 x 1.962 x 9.555 x
Free Cash Flow 1 242 253 584 -136 -1,015 1,435
ROE (net income / shareholders' equity) 13.2% 27.2% 37.3% 27.4% 23.1% -0.85%
ROA (Net income/ Total Assets) 0.63% 6.32% 9.1% 8.88% 6.46% -0.94%
Assets 1 29,075 5,023 6,585 8,237 12,751 3,095
Book Value Per Share 2 14.40 18.40 26.80 24.10 25.90 22.00
Cash Flow per Share 2 5.120 6.220 4.690 4.750 4.070 5.380
Capex 1 368 241 133 303 260 410
Capex / Sales 4.42% 2.8% 1.45% 2.82% 2.29% 3.28%
Announcement Date 22/05/20 10/10/20 11/08/21 21/06/22 06/06/23 04/06/24
1KES in Million2KES
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Paint & Coating

1st Jan change Capi.
CROWN PAINTS KENYA PLC Stock Crown Paints Kenya PLC
-0.98% 39.22M
THE SHERWIN-WILLIAMS COMPANY Stock The Sherwin-Williams Company
-5.05% 74.74B
ASIAN PAINTS LIMITED Stock Asian Paints Limited
-15.84% 32.86B
PPG INDUSTRIES, INC. Stock PPG Industries, Inc.
-16.24% 29.47B
NIPPON PAINT HOLDINGS CO., LTD. Stock Nippon Paint Holdings Co., Ltd.
-7.02% 15.66B
RPM INTERNATIONAL INC. Stock RPM International Inc.
-3.40% 13.9B
AXALTA COATING SYSTEMS LTD. Stock Axalta Coating Systems Ltd.
-0.06% 7.54B
BERGER PAINTS INDIA LIMITED Stock Berger Paints India Limited
-17.93% 6.99B
KANSAI PAINT CO., LTD. Stock Kansai Paint Co., Ltd.
+4.61% 3.32B
SKSHU PAINT CO.,LTD. Stock SKSHU Paint Co.,Ltd.
-18.71% 2.87B
Paint & Coating
  1. Stock Market
  2. Equities
  3. CRWN Stock
  4. Financials Crown Paints Kenya PLC