Financials EI- Nile Co. for Pharmaceuticals and Chemical Industries

Equities

NIPH

EGS38331C012

Pharmaceuticals

End-of-day quote Egyptian Exchange 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
72.91 EGP -.--% Intraday chart for EI- Nile Co. for Pharmaceuticals and Chemical Industries -8.86% -12.26%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 142.9 191.8 308.5 354.1 359 404.9
Enterprise Value (EV) 1 182.7 188.9 264.3 287.9 385.2 596
P/E ratio -8.12 x 28.6 x - 5.5 x 4 x 3.4 x
Yield - - - 5.72% 8.38% 12.5%
Capitalization / Revenue 0.31 x 0.3 x 0.38 x 0.47 x 0.41 x 0.4 x
EV / Revenue 0.4 x 0.3 x 0.33 x 0.38 x 0.44 x 0.59 x
EV / EBITDA 28.5 x 5.33 x 2.02 x 2.67 x 2.76 x 3.39 x
EV / FCF -5.36 x 2.4 x 21 x 5.53 x -6.04 x -4.67 x
FCF Yield -18.7% 41.6% 4.76% 18.1% -16.6% -21.4%
Price to Book 0.53 x 0.77 x - 0.95 x 0.83 x 0.85 x
Nbr of stocks (in thousands) 10,125 10,125 10,125 10,125 10,125 10,125
Reference price 2 14.11 18.94 30.47 34.97 35.46 39.99
Announcement Date 9/4/18 9/9/19 9/14/21 9/14/21 9/19/22 9/20/23
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 459.9 638.3 812.5 755.5 876.8 1,005
EBITDA 1 6.408 35.45 131.1 107.7 139.4 175.9
EBIT 1 -6.416 23.24 116.4 95.6 125.4 162.8
Operating Margin -1.39% 3.64% 14.32% 12.65% 14.31% 16.19%
Earnings before Tax (EBT) 1 -16.56 8.542 104.5 82.6 116.3 145.4
Net income 1 -17.59 6.696 93.38 64.42 89.67 119.2
Net margin -3.82% 1.05% 11.49% 8.53% 10.23% 11.86%
EPS 2 -1.737 0.6613 - 6.363 8.856 11.77
Free Cash Flow 1 -34.08 78.61 12.57 52.04 -63.81 -127.7
FCF margin -7.41% 12.32% 1.55% 6.89% -7.28% -12.7%
FCF Conversion (EBITDA) - 221.76% 9.59% 48.33% - -
FCF Conversion (Net income) - 1,174.11% 13.46% 80.79% - -
Dividend per Share - - - 2.000 2.970 5.000
Announcement Date 9/4/18 9/9/19 9/14/21 9/14/21 9/19/22 9/20/23
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 39.9 - - - 26.2 191
Net Cash position 1 - 2.89 44.2 66.2 - -
Leverage (Debt/EBITDA) 6.224 x - - - 0.1881 x 1.086 x
Free Cash Flow 1 -34.1 78.6 12.6 52 -63.8 -128
ROE (net income / shareholders' equity) -6.16% 3.21% 31.9% 18.2% 22.4% 26.2%
ROA (Net income/ Total Assets) -0.68% 2.43% 11.6% 8.54% 10.5% 11.3%
Assets 1 2,600 275 805.3 754.8 851.8 1,059
Book Value Per Share 2 26.70 24.40 - 36.70 42.60 47.30
Cash Flow per Share 2 4.570 7.660 - 10.80 5.290 2.120
Capex 1 6.38 1.69 5.14 4.38 48.7 27.6
Capex / Sales 1.39% 0.26% 0.63% 0.58% 5.56% 2.75%
Announcement Date 9/4/18 9/9/19 9/14/21 9/14/21 9/19/22 9/20/23
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. NIPH Stock
  4. Financials EI- Nile Co. for Pharmaceuticals and Chemical Industries