Financials Advanced Technology Company K.S.C.P.

Equities

ATC

KW0EQ0602387

Medical Equipment, Supplies & Distribution

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.479 KWD 0.00% Intraday chart for Advanced Technology Company K.S.C.P. -0.21% +2.13%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 150 121.5 85.5 77.7 66 70.35
Enterprise Value (EV) 1 321.6 283.9 270.1 271.9 236.8 267.1
P/E ratio 22.6 x 65.9 x 21.5 x 14.7 x 9.41 x 14 x
Yield 1.5% 1.23% 2.63% 2.9% 4.55% 4.26%
Capitalization / Revenue 1.01 x 0.86 x 0.6 x 0.55 x 0.4 x 0.42 x
EV / Revenue 2.16 x 2 x 1.89 x 1.91 x 1.43 x 1.58 x
EV / EBITDA 14.9 x 15.7 x 15.7 x 17.8 x 13.4 x 14.8 x
EV / FCF -5.3 x 26 x -14.6 x -20.3 x 8.19 x 13.9 x
FCF Yield -18.9% 3.85% -6.86% -4.93% 12.2% 7.21%
Price to Book 2.59 x 2.11 x 1.41 x 1.22 x 0.95 x 0.98 x
Nbr of stocks (in thousands) 150,000 150,000 150,000 150,000 150,000 150,000
Reference price 2 1.000 0.8100 0.5700 0.5180 0.4400 0.4690
Announcement Date 4/8/19 4/21/20 3/30/21 3/31/22 3/19/23 3/28/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 149.1 142.1 142.9 142.3 165.5 168.6
EBITDA 1 21.63 18.13 17.19 15.25 17.73 18.1
EBIT 1 15.93 11.29 11.8 10.4 13.54 12.82
Operating Margin 10.68% 7.95% 8.26% 7.31% 8.18% 7.61%
Earnings before Tax (EBT) 1 6.757 1.907 4.092 5.487 7.142 3.531
Net income 1 6.645 1.843 3.968 5.3 7.013 5.029
Net margin 4.46% 1.3% 2.78% 3.73% 4.24% 2.98%
EPS 2 0.0443 0.0123 0.0265 0.0353 0.0468 0.0335
Free Cash Flow 1 -60.62 10.94 -18.53 -13.42 28.91 19.26
FCF margin -40.65% 7.7% -12.97% -9.43% 17.47% 11.42%
FCF Conversion (EBITDA) - 60.32% - - 163.04% 106.42%
FCF Conversion (Net income) - 593.49% - - 412.27% 382.95%
Dividend per Share 2 0.0150 0.0100 0.0150 0.0150 0.0200 0.0200
Announcement Date 4/8/19 4/21/20 3/30/21 3/31/22 3/19/23 3/28/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 172 162 185 194 171 197
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.933 x 8.956 x 10.74 x 12.74 x 9.632 x 10.87 x
Free Cash Flow 1 -60.6 10.9 -18.5 -13.4 28.9 19.3
ROE (net income / shareholders' equity) 11.8% 3.19% 6.71% 8.51% 10.5% 4.95%
ROA (Net income/ Total Assets) 3.64% 2.44% 2.44% 2.01% 2.69% 2.45%
Assets 1 182.3 75.47 162.9 263.5 260.7 205.4
Book Value Per Share 2 0.3900 0.3800 0.4000 0.4300 0.4600 0.4800
Cash Flow per Share 2 0.0100 0.0100 0.0300 0.0200 0.0200 0.0200
Capex 1 1.33 2.92 2.33 2.17 0.38 6.62
Capex / Sales 0.89% 2.05% 1.63% 1.53% 0.23% 3.93%
Announcement Date 4/8/19 4/21/20 3/30/21 3/31/22 3/19/23 3/28/24
1KWD in Million2KWD
Estimates
  1. Stock Market
  2. Equities
  3. ATC Stock
  4. Financials Advanced Technology Company K.S.C.P.