Stock MASR MADINET MASR FOR HOUSING AND DEVELOPMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Madinet Masr For Housing and Development

Equities

MASR

EGS65571C019

Real Estate Development & Operations

End-of-day quote Egyptian Exchange
Other stock markets
 06:00:00 2024-04-23 pm EDT 		5-day change 1st Jan Change
3.44 EGP -5.75% Intraday chart for Madinet Masr For Housing and Development -9.95% -15.27%
Mar. 20 Madinet Masr For Housing and Development Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Madinet Masr For Housing and Development Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,941 5,501 4,373 6,825 8,668 7,344 - -
Enterprise Value (EV) 1 7,184 7,478 4,373 6,825 8,668 7,344 7,344 7,344
P/E ratio 7.77 x 6.19 x - - - - - -
Yield - - - - - 4.36% 5.81% 8.72%
Capitalization / Revenue 3.15 x 1.77 x 1.96 x 1.28 x 1.13 x 0.64 x 0.64 x 0.57 x
EV / Revenue 3.15 x 1.77 x 1.96 x 1.28 x 1.13 x 0.64 x 0.64 x 0.57 x
EV / EBITDA 5.72 x 4.14 x - 7.06 x 2.78 x 2.03 x 1.67 x 1.46 x
EV / FCF 1,512 x -5.73 x - 6.73 x - 3.99 x 13.6 x 8.41 x
FCF Yield 0.07% -17.4% - 14.9% - 25.1% 7.35% 11.9%
Price to Book 1.64 x 1.24 x - 1.33 x - 0.77 x 0.6 x 0.48 x
Nbr of stocks (in thousands) 1,708,010 1,708,010 1,708,010 2,135,014 2,135,000 2,135,000 - -
Reference price 2 4.064 3.221 2.560 3.197 4.060 3.440 3.440 3.440
Announcement Date 2/10/20 2/28/21 3/8/22 3/12/23 2/26/24 - - -
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,201 3,100 2,230 5,336 7,637 11,424 11,407 12,978
EBITDA 1 1,214 1,329 - 967.4 3,113 3,625 4,389 5,026
EBIT 1 1,197 1,250 - 943.8 2,793 3,608 4,371 5,007
Operating Margin 54.4% 40.32% - 17.69% 36.57% 31.58% 38.32% 38.58%
Earnings before Tax (EBT) 1,295 1,235 - - 2,749 - - -
Net income 980.9 1,001 - - 2,122 - - -
Net margin 44.57% 32.29% - - 27.79% - - -
EPS 0.5227 0.5202 - - - - - -
Free Cash Flow 1 4.59 -959.6 - 1,015 - 1,841 540 873
FCF margin 0.21% -30.95% - 19.02% - 16.12% 4.73% 6.73%
FCF Conversion (EBITDA) 0.38% - - 104.9% - 50.79% 12.3% 17.37%
FCF Conversion (Net income) 0.47% - - - - - - -
Dividend per Share 2 - - - - - 0.1500 0.2000 0.3000
Announcement Date 2/10/20 2/28/21 3/8/22 3/12/23 2/26/24 - - -
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 243 1,978 - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 0.2 x 1.489 x - - - - - -
Free Cash Flow 1 4.59 -960 - 1,015 - 1,841 540 873
ROE (net income / shareholders' equity) 25.8% 23% 6.84% 16.9% 34.8% 25.8% 27.7% 27.4%
ROA (Net income/ Total Assets) 6.92% 5.55% - 5.55% 14% 12.1% 13.7% 14.4%
Assets 14,179 18,049 - - 15,155 - - -
Book Value Per Share 2 2.490 2.600 - 2.400 - 4.450 5.700 7.110
Cash Flow per Share - - - - - - - -
Capex 35.2 16.9 - - - - - -
Capex / Sales 1.6% 0.54% - - - - - -
Announcement Date 2/10/20 2/28/21 3/8/22 3/12/23 2/26/24 - - -
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
3.44 EGP
Average target price
5.753 EGP
Spread / Average Target
+67.25%
Consensus

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MADINET MASR FOR HOUSING AND DEVELOPMENT Stock Madinet Masr For Housing and Development
-15.27% 153M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MASR Stock
  4. Financials Madinet Masr For Housing and Development