Stock MPICO MPICO PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials MPICO plc

Equities

MPICO

MWMPI0010116

Real Estate Development & Operations

End-of-day quote Malawi S.E.
Other stock markets
 23:00:00 14/05/2024 BST 		5-day change 1st Jan Change
15 MWK +2.18% Intraday chart for MPICO plc +2.25% 0.00%
2023 MPICO plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 MPICO plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 35,873 30,334 44,881 48,259 47,570 47,432
Enterprise Value (EV) 1 43,815 32,804 49,883 53,767 52,273 50,653
P/E ratio 8.79 x 5.98 x 8.11 x 11.4 x 10.1 x 8.28 x
Yield - 1.7% 1.28% 1.33% 1.5% 1.74%
Capitalization / Revenue 6.33 x 4.11 x 6.52 x 7.31 x 7.04 x 6.79 x
EV / Revenue 7.73 x 4.44 x 7.25 x 8.14 x 7.74 x 7.25 x
EV / EBITDA 18.8 x 8.1 x 13.5 x 14.1 x 24.6 x 22.3 x
EV / FCF -9.22 x 5.23 x -23.6 x -45.8 x 42.1 x 22.9 x
FCF Yield -10.8% 19.1% -4.23% -2.18% 2.38% 4.37%
Price to Book 1.3 x 0.89 x 1.15 x 1.11 x 1.01 x 0.91 x
Nbr of stocks (in thousands) 2,298,047 2,298,047 2,298,047 2,298,047 2,298,047 2,298,047
Reference price 2 15.61 13.20 19.53 21.00 20.70 20.64
Announcement Date 31/03/18 19/06/19 05/06/20 31/03/21 20/06/22 01/06/23
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 5,671 7,380 6,881 6,605 6,755 6,989
EBITDA 1 2,332 4,049 3,699 3,802 2,121 2,273
EBIT 1 2,258 3,977 3,557 3,642 1,965 2,134
Operating Margin 39.82% 53.88% 51.69% 55.14% 29.08% 30.54%
Earnings before Tax (EBT) 1 7,123 9,068 9,225 9,161 7,689 9,005
Net income 1 4,083 5,072 5,532 4,231 4,706 5,726
Net margin 72% 68.72% 80.4% 64.05% 69.66% 81.93%
EPS 2 1.777 2.207 2.407 1.841 2.048 2.492
Free Cash Flow 1 -4,753 6,269 -2,109 -1,174 1,242 2,216
FCF margin -83.82% 84.94% -30.66% -17.77% 18.39% 31.7%
FCF Conversion (EBITDA) - 154.82% - - 58.59% 97.49%
FCF Conversion (Net income) - 123.6% - - 26.4% 38.69%
Dividend per Share - 0.2250 0.2500 0.2800 0.3100 0.3600
Announcement Date 31/03/18 19/06/19 05/06/20 31/03/21 20/06/22 01/06/23
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 7,942 2,469 5,002 5,508 4,704 3,222
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.405 x 0.6099 x 1.352 x 1.449 x 2.218 x 1.418 x
Free Cash Flow 1 -4,753 6,269 -2,109 -1,174 1,242 2,216
ROE (net income / shareholders' equity) 14.1% 13.7% 13.6% 7.06% 9.71% 11.3%
ROA (Net income/ Total Assets) 2.38% 3.82% 3.21% 2.96% 1.49% 1.5%
Assets 1 171,560 132,843 172,332 142,771 316,752 382,094
Book Value Per Share 2 12.00 14.80 17.00 18.90 20.60 22.80
Cash Flow per Share 2 0.0600 1.120 0.0700 0.0800 0.1900 0.1700
Capex 1 79.6 434 228 65.2 76 30.6
Capex / Sales 1.4% 5.88% 3.31% 0.99% 1.13% 0.44%
Announcement Date 31/03/18 19/06/19 05/06/20 31/03/21 20/06/22 01/06/23
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MPICO PLC Stock MPICO plc
0.00% 19.89M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+13.93% 28.12B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-5.68% 27.28B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+25.10% 26.12B
DLF LIMITED Stock DLF Limited
+15.85% 24.49B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+41.95% 22.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+14.97% 21.19B
EMAAR PROPERTIES Stock Emaar Properties
-3.03% 18.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+24.15% 15.9B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-9.82% 15.82B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MPICO Stock
  4. Financials MPICO plc