Financials AFMA S.A.

Equities

AFM

MA0000012296

Multiline Insurance & Brokers

End-of-day quote Casablanca S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1,244 MAD +0.57% Intraday chart for AFMA S.A. +0.89% +3.67%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,000 990 1,025 1,116 1,360 1,300
Enterprise Value (EV) 1 1,039 1,040 1,113 1,188 1,445 1,437
P/E ratio 17.1 x 19.9 x 20.4 x 26.2 x 23.5 x 21.9 x
Yield 5.7% - - 4.21% 3.97% 4.23%
Capitalization / Revenue 5.47 x 5.3 x 5.29 x 5.48 x 6.13 x 5.33 x
EV / Revenue 5.69 x 5.57 x 5.74 x 5.83 x 6.51 x 5.89 x
EV / EBITDA 12.7 x 13 x 13.3 x 13 x 14.8 x 13.6 x
EV / FCF 105 x 24 x 12.1 x 11.4 x 33.1 x 62.6 x
FCF Yield 0.95% 4.17% 8.26% 8.77% 3.02% 1.6%
Price to Book 13.7 x 15 x 26.5 x 37.4 x 33.6 x 28.4 x
Nbr of stocks (in thousands) 1,000 1,000 1,000 1,000 1,000 1,000
Reference price 2 1,000 990.0 1,025 1,116 1,360 1,300
Announcement Date 6/7/18 4/1/19 4/30/20 4/30/21 6/13/22 4/28/23
1MAD in Million2MAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 182.7 186.8 193.9 203.6 221.9 243.7
EBITDA 1 82.04 79.93 83.92 91.29 97.66 105.4
EBIT 1 77.26 75.8 80.49 87.37 93.36 99.75
Operating Margin 42.29% 40.59% 41.51% 42.91% 42.08% 40.93%
Earnings before Tax (EBT) 1 77.58 66.85 72.55 65.53 86.79 90.9
Net income 1 58.58 49.78 50.14 42.56 57.85 59.32
Net margin 32.07% 26.66% 25.86% 20.9% 26.08% 24.34%
EPS 2 58.58 49.78 50.14 42.56 57.85 59.32
Free Cash Flow 1 9.925 43.36 92 104.1 43.63 22.93
FCF margin 5.43% 23.22% 47.45% 51.14% 19.66% 9.41%
FCF Conversion (EBITDA) 12.1% 54.25% 109.63% 114.08% 44.67% 21.75%
FCF Conversion (Net income) 16.94% 87.1% 183.5% 244.69% 75.41% 38.66%
Dividend per Share 2 57.00 - - 47.00 54.00 55.00
Announcement Date 6/7/18 4/1/19 4/30/20 4/30/21 6/13/22 4/28/23
1MAD in Million2MAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 39.3 50.4 88.2 71.9 84.5 137
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.4795 x 0.6309 x 1.051 x 0.7874 x 0.8654 x 1.295 x
Free Cash Flow 1 9.93 43.4 92 104 43.6 22.9
ROE (net income / shareholders' equity) 82.3% 71.7% 95.9% 125% 162% 133%
ROA (Net income/ Total Assets) 7.05% 6.45% 7.07% 7.31% 6.83% 6.92%
Assets 1 831.1 771.3 709.1 582 847.1 857.8
Book Value Per Share 2 73.10 65.90 38.60 29.80 40.40 45.80
Cash Flow per Share 2 9.910 7.750 31.00 44.70 27.10 11.10
Capex 1 1.78 1.15 5.64 3.5 7.16 13.5
Capex / Sales 0.97% 0.62% 2.91% 1.72% 3.23% 5.53%
Announcement Date 6/7/18 4/1/19 4/30/20 4/30/21 6/13/22 4/28/23
1MAD in Million2MAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA