Financials East African Portland Cement PLC

Equities

PORT

KE0000000190

Construction Materials

End-of-day quote Nairobi S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
6.66 KES 0.00% Intraday chart for East African Portland Cement PLC -12.37% -16.75%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,800 1,440 1,134 765 720 543.6
Enterprise Value (EV) 1 7,541 8,101 8,633 4,472 4,533 2,441
P/E ratio 0.23 x -0.43 x -0.41 x 0.41 x 1.33 x -0.4 x
Yield - - - - - -
Capitalization / Revenue 0.35 x 0.51 x 0.46 x 0.28 x 0.34 x 0.18 x
EV / Revenue 1.45 x 2.85 x 3.49 x 1.62 x 2.11 x 0.83 x
EV / EBITDA -2.28 x -2.56 x -3.33 x -2.6 x -3.07 x -1.48 x
EV / FCF 9.84 x -2.9 x 8.81 x -5.78 x 8.43 x 4.52 x
FCF Yield 10.2% -34.4% 11.3% -17.3% 11.9% 22.1%
Price to Book 0.07 x 0.07 x 0.06 x 0.04 x 0.03 x 0.03 x
Nbr of stocks (in thousands) 90,000 90,000 90,000 90,000 90,000 90,000
Reference price 2 20.00 16.00 12.60 8.500 8.000 6.040
Announcement Date 11/14/18 11/25/20 3/24/22 3/24/22 10/26/23 10/26/23
1KES in Million2KES
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 5,183 2,847 2,475 2,763 2,143 2,954
EBITDA 1 -3,308 -3,161 -2,595 -1,721 -1,478 -1,651
EBIT 1 -3,835 -3,697 -3,129 -2,259 -1,885 -2,058
Operating Margin -73.99% -129.86% -126.41% -81.76% -87.93% -69.67%
Earnings before Tax (EBT) 1 6,962 -2,962 -2,799 1,736 529.2 -1,352
Net income 1 7,798 -3,362 -2,769 1,888 541.6 -1,356
Net margin 150.45% -118.07% -111.9% 68.32% 25.27% -45.93%
EPS 2 86.64 -37.35 -30.77 20.97 6.018 -15.07
Free Cash Flow 1 766.3 -2,790 979.7 -773 537.8 539.9
FCF margin 14.78% -97.98% 39.58% -27.98% 25.09% 18.28%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 9.83% - - - 99.3% -
Dividend per Share - - - - - -
Announcement Date 11/14/18 11/25/20 3/24/22 3/24/22 10/26/23 10/26/23
1KES in Million2KES
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 5,741 6,661 7,499 3,707 3,813 1,898
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -1.735 x -2.107 x -2.89 x -2.154 x -2.58 x -1.15 x
Free Cash Flow 1 766 -2,790 980 -773 538 540
ROE (net income / shareholders' equity) 37.5% -14.5% -13.8% 9.49% 2.54% -6.65%
ROA (Net income/ Total Assets) -7.33% -6.23% -5.45% -4.04% -3.34% -3.75%
Assets 1 -106,358 53,934 50,787 -46,676 -16,206 36,193
Book Value Per Share 2 274.0 239.0 208.0 233.0 240.0 213.0
Cash Flow per Share 2 0.5400 0.6800 0.9100 0.3500 0.4300 0.8900
Capex 1 89.6 26.4 6.35 96.6 29.6 110
Capex / Sales 1.73% 0.93% 0.26% 3.5% 1.38% 3.72%
Announcement Date 11/14/18 11/25/20 3/24/22 3/24/22 10/26/23 10/26/23
1KES in Million2KES
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. PORT Stock
  4. Financials East African Portland Cement PLC