Financials Gulf Medical Projects Company

Equities

GMPC

AEG000401014

Healthcare Facilities & Services

Market Closed - Abu Dhabi Securities Exchange 03:14:02 2024-04-16 am EDT 5-day change 1st Jan Change
1.8 AED 0.00% Intraday chart for Gulf Medical Projects Company 0.00% -6.25%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,223 1,083 1,677 1,188 1,510 1,342
Enterprise Value (EV) 1 1,112 1,002 1,588 1,056 1,371 1,188
P/E ratio 10.8 x 16.7 x 48.5 x 33.4 x 41.2 x 22.4 x
Yield 5.71% 6.45% 4.17% 5.88% 4.63% 5.21%
Capitalization / Revenue 2.52 x 2.03 x 3.44 x 2.44 x 3 x 2.36 x
EV / Revenue 2.29 x 1.87 x 3.26 x 2.17 x 2.72 x 2.09 x
EV / EBITDA 35.4 x 15 x 26.6 x 19.5 x 29.6 x 16.6 x
EV / FCF -15.6 x 93.5 x 51.7 x 10.6 x 28.9 x 24.9 x
FCF Yield -6.4% 1.07% 1.93% 9.43% 3.46% 4.02%
Price to Book 1.08 x 0.97 x 1.56 x 1.09 x 1.41 x 1.21 x
Nbr of stocks (in thousands) 698,916 698,916 698,916 698,916 698,916 698,916
Reference price 2 1.750 1.550 2.400 1.700 2.160 1.920
Announcement Date 2/21/19 2/23/20 2/7/21 2/10/22 2/2/23 2/13/24
1AED in Million2AED
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 485.5 534.9 487.3 486.8 503.8 569.6
EBITDA 1 31.37 66.94 59.81 54.04 46.33 71.55
EBIT 1 -2.8 32.9 32.62 29.36 22.05 47.07
Operating Margin -0.58% 6.15% 6.69% 6.03% 4.38% 8.26%
Earnings before Tax (EBT) 1 119.7 75.2 41.37 44.01 43.52 75.23
Net income 1 113.2 64.95 34.55 35.58 36.6 59.81
Net margin 23.32% 12.14% 7.09% 7.31% 7.26% 10.5%
EPS 2 0.1620 0.0929 0.0494 0.0509 0.0524 0.0856
Free Cash Flow 1 -71.2 10.72 30.72 99.56 47.43 47.77
FCF margin -14.66% 2% 6.3% 20.45% 9.41% 8.39%
FCF Conversion (EBITDA) - 16.01% 51.37% 184.22% 102.37% 66.77%
FCF Conversion (Net income) - 16.51% 88.91% 279.81% 129.58% 79.88%
Dividend per Share 2 0.1000 0.1000 0.1000 0.1000 0.1000 0.1000
Announcement Date 2/21/19 2/23/20 2/7/21 2/10/22 2/2/23 2/13/24
1AED in Million2AED
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 111 81.2 88.9 132 139 154
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -71.2 10.7 30.7 99.6 47.4 47.8
ROE (net income / shareholders' equity) 9.62% 6.52% 3.66% 3.92% 3.85% 6.54%
ROA (Net income/ Total Assets) -0.1% 1.44% 1.51% 1.41% 1.06% 2.22%
Assets 1 -108,995 4,511 2,284 2,531 3,451 2,699
Book Value Per Share 2 1.620 1.600 1.530 1.560 1.530 1.580
Cash Flow per Share 2 0.3500 0.2400 0.2100 0.1700 0.1600 0.1800
Capex 1 66.3 31.9 7.75 7.91 12.3 15.4
Capex / Sales 13.66% 5.97% 1.59% 1.62% 2.44% 2.71%
Announcement Date 2/21/19 2/23/20 2/7/21 2/10/22 2/2/23 2/13/24
1AED in Million2AED
Estimates
  1. Stock Market
  2. Equities
  3. GMPC Stock
  4. Financials Gulf Medical Projects Company