Financials Egyptian Transport and Commercial Services Company S.A.E.

Equities

ETRS

EGS42051C010

Marine Freight & Logistics

End-of-day quote Egyptian Exchange 06:00:00 2024-05-01 pm EDT 5-day change 1st Jan Change
3.02 EGP +3.78% Intraday chart for Egyptian Transport and Commercial Services Company S.A.E. -3.51% -3.51%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 242.2 224.4 320.9 339.3 490 488.5
Enterprise Value (EV) 1 146.8 102.9 213.2 334.4 464.1 427.5
P/E ratio - 6.71 x 24.6 x 18.6 x 10.5 x 7.96 x
Yield - - - - 4.14% -
Capitalization / Revenue 0.87 x 0.91 x 1.49 x 1.16 x 1.22 x 1.18 x
EV / Revenue 0.53 x 0.42 x 0.99 x 1.14 x 1.16 x 1.03 x
EV / EBITDA 3.09 x 2.53 x 9.73 x 15.6 x 19.4 x 16.2 x
EV / FCF -28.8 x 4.05 x 10.2 x -8.55 x -18.8 x -37.1 x
FCF Yield -3.47% 24.7% 9.8% -11.7% -5.31% -2.69%
Price to Book - 0.79 x 1.27 x 1.41 x 1.56 x 1.3 x
Nbr of stocks (in thousands) 156,063 156,063 156,063 156,063 156,063 156,062
Reference price 2 1.552 1.438 2.056 2.174 3.140 3.130
Announcement Date 2/28/19 3/30/20 3/16/21 2/27/22 2/28/23 3/2/24
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 277.9 247 216.1 293.5 400.1 414.1
EBITDA 1 47.43 40.67 21.92 21.39 23.93 26.43
EBIT 1 41.68 35.22 14.08 14.12 11.81 14.83
Operating Margin 15% 14.26% 6.51% 4.81% 2.95% 3.58%
Earnings before Tax (EBT) 1 52.78 38.87 19.41 24.74 54.53 65.09
Net income 1 41.8 31.87 13.06 18.27 46.12 61.96
Net margin 15.04% 12.9% 6.05% 6.23% 11.53% 14.96%
EPS - 0.2143 0.0837 0.1171 0.2998 0.3930
Free Cash Flow 1 -5.089 25.4 20.89 -39.13 -24.63 -11.52
FCF margin -1.83% 10.28% 9.67% -13.33% -6.16% -2.78%
FCF Conversion (EBITDA) - 62.45% 95.31% - - -
FCF Conversion (Net income) - 79.7% 159.97% - - -
Dividend per Share - - - - 0.1300 -
Announcement Date 2/28/19 3/30/20 3/16/21 2/27/22 2/28/23 3/2/24
1EGP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 95.4 122 108 4.87 25.9 61
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -5.09 25.4 20.9 -39.1 -24.6 -11.5
ROE (net income / shareholders' equity) 14.1% 11.2% 4.89% 7.39% 16.6% 17.9%
ROA (Net income/ Total Assets) 6.31% 5.67% 2.44% 2.5% 1.76% 1.77%
Assets 1 662.8 562 534.6 729.9 2,625 3,503
Book Value Per Share - 1.830 1.620 1.550 2.010 2.420
Cash Flow per Share - 0.7900 0.7000 0.2600 0.5600 0.4400
Capex 1 31.3 10.5 4.24 18.7 38 35.6
Capex / Sales 11.26% 4.27% 1.96% 6.38% 9.49% 8.61%
Announcement Date 2/28/19 3/30/20 3/16/21 2/27/22 2/28/23 3/2/24
1EGP in Million
Estimates
  1. Stock Market
  2. Equities
  3. ETRS Stock
  4. Financials Egyptian Transport and Commercial Services Company S.A.E.