Financials Middle Egypt Flour Mills

Equities

CEFM

EGS30401C011

Food Processing

End-of-day quote Egyptian Exchange 23:00:00 27/04/2024 BST 5-day change 1st Jan Change
55.8 EGP 0.00% Intraday chart for Middle Egypt Flour Mills 0.00% +25.11%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 715.2 528.7 380.1 424.9 425.5 612.2
Enterprise Value (EV) 1 355.4 240 110.7 -4.998 -75.31 187.9
P/E ratio 4.87 x 4.11 x 3.86 x 4.11 x 3.86 x 4.95 x
Yield 9.26% 13.2% - 11.3% 13.8% 10.8%
Capitalization / Revenue 0.41 x 0.92 x 0.69 x 0.79 x 0.77 x 1.04 x
EV / Revenue 0.2 x 0.42 x 0.2 x -0.01 x -0.14 x 0.32 x
EV / EBITDA 1.8 x 1.47 x 0.8 x -0.04 x -0.54 x 1.54 x
EV / FCF 4.29 x -1.61 x 1.69 x -0.02 x -0.61 x -5.56 x
FCF Yield 23.3% -62.1% 59.2% -4,743% -163% -18%
Price to Book 1.87 x 1.19 x 0.89 x 0.98 x 0.93 x 1.28 x
Nbr of stocks (in thousands) 14,723 14,723 14,723 14,723 14,723 14,723
Reference price 2 48.58 35.91 25.82 28.86 28.90 41.58
Announcement Date 25/09/18 30/09/19 06/10/20 20/09/21 29/09/22 03/09/23
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 1,742 576.6 550.5 540.6 552.1 586.2
EBITDA 1 197.7 162.8 137.8 140.5 139.6 122.3
EBIT 1 167.1 133 108.7 125 124.4 120.8
Operating Margin 9.6% 23.06% 19.74% 23.12% 22.53% 20.61%
Earnings before Tax (EBT) 1 191.3 155.7 126 135.6 142.2 160.8
Net income 1 146.9 128.7 98.61 103.4 110.1 123.6
Net margin 8.44% 22.32% 17.91% 19.13% 19.94% 21.08%
EPS 2 9.978 8.741 6.697 7.024 7.478 8.396
Free Cash Flow 1 82.92 -149 65.49 237.1 122.9 -33.76
FCF margin 4.76% -25.83% 11.9% 43.85% 22.25% -5.76%
FCF Conversion (EBITDA) 41.94% - 47.54% 168.79% 88.02% -
FCF Conversion (Net income) 56.44% - 66.42% 229.25% 111.61% -
Dividend per Share 2 4.500 4.750 - 3.250 4.000 4.500
Announcement Date 25/09/18 30/09/19 06/10/20 20/09/21 29/09/22 03/09/23
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 360 289 269 430 501 424
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 82.9 -149 65.5 237 123 -33.8
ROE (net income / shareholders' equity) 47.8% 35.6% 22.6% 24% 24.6% 26.4%
ROA (Net income/ Total Assets) 14.3% 11% 9.51% 10.6% 9.64% 9.31%
Assets 1 1,025 1,167 1,037 973.1 1,142 1,328
Book Value Per Share 2 26.00 30.20 29.10 29.50 31.20 32.40
Cash Flow per Share 2 25.00 20.50 19.10 29.80 34.20 29.10
Capex 1 36 - 13.2 4.87 - 15.2
Capex / Sales 2.06% - 2.4% 0.9% - 2.59%
Announcement Date 25/09/18 30/09/19 06/10/20 20/09/21 29/09/22 03/09/23
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. CEFM Stock
  4. Financials Middle Egypt Flour Mills