Financials Arabi Group Holding Company K.S.C. (Public)

Equities

AGHC

KW0EQ0601124

Industrial Machinery & Equipment

End-of-day quote Kuwait S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.5 KWD +2.46% Intraday chart for Arabi Group Holding Company K.S.C. (Public) +4.17% -2.53%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 11.38 45.21 32.67 48.01 54.78 177.5
Enterprise Value (EV) 1 168.7 217.6 211.7 218.7 230.8 334.7
P/E ratio 26.6 x -27.5 x 18.5 x -8.8 x -7.11 x -15.8 x
Yield - - - - - -
Capitalization / Revenue 0.09 x 0.43 x 0.42 x 0.68 x 0.85 x 2.62 x
EV / Revenue 1.41 x 2.08 x 2.7 x 3.12 x 3.57 x 4.95 x
EV / EBITDA 12 x 15.6 x -391 x 143 x 21 x 47 x
EV / FCF -8.65 x -9.58 x 256 x -156 x 11.4 x -22.7 x
FCF Yield -11.6% -10.4% 0.39% -0.64% 8.75% -4.41%
Price to Book 0.45 x 1.48 x 0.96 x 1.4 x 2.14 x 4.13 x
Nbr of stocks (in thousands) 164,995 164,995 164,995 164,995 170,122 345,924
Reference price 2 0.0690 0.2740 0.1980 0.2910 0.3220 0.5130
Announcement Date 4/7/19 5/14/20 5/2/21 4/3/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 120 104.7 78.54 70.14 64.73 67.66
EBITDA 1 14.06 13.98 -0.5422 1.531 11.01 7.113
EBIT 1 11.55 11.22 -2.786 -0.6874 9.013 5.248
Operating Margin 9.63% 10.71% -3.55% -0.98% 13.93% 7.76%
Earnings before Tax (EBT) 1 1.594 -0.6773 0.1233 -7.285 -9.879 -9.166
Net income 1 0.428 -1.642 1.763 -5.457 -7.538 -9.212
Net margin 0.36% -1.57% 2.25% -7.78% -11.64% -13.62%
EPS 2 0.002594 -0.009950 0.0107 -0.0331 -0.0453 -0.0324
Free Cash Flow 1 -19.51 -22.71 0.8277 -1.406 20.2 -14.75
FCF margin -16.26% -21.68% 1.05% -2.01% 31.21% -21.81%
FCF Conversion (EBITDA) - - - - 183.42% -
FCF Conversion (Net income) - - 46.95% - - -
Dividend per Share - - - - - -
Announcement Date 4/7/19 5/14/20 5/2/21 4/3/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 157 172 179 171 176 157
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.19 x 12.33 x -330.3 x 111.5 x 15.98 x 22.1 x
Free Cash Flow 1 -19.5 -22.7 0.83 -1.41 20.2 -14.8
ROE (net income / shareholders' equity) 4.77% -1.88% 0.31% -18.2% -29.2% -24.8%
ROA (Net income/ Total Assets) 2.97% 2.69% -0.62% -0.15% 1.84% 1.03%
Assets 1 14.42 -61.05 -286 3,717 -408.7 -890.3
Book Value Per Share 2 0.1500 0.1900 0.2100 0.2100 0.1500 0.1200
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.0400 0.0300 0.0100
Capex 1 2.32 1.09 0.89 3.42 1.13 0.88
Capex / Sales 1.94% 1.05% 1.14% 4.88% 1.74% 1.3%
Announcement Date 4/7/19 5/14/20 5/2/21 4/3/22 4/2/23 3/31/24
1KWD in Million2KWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. AGHC Stock
  4. Financials Arabi Group Holding Company K.S.C. (Public)