Financials Mahube Infrastructure Limited

Equities

MHB

ZAE000290763

Investment Management & Fund Operators

End-of-day quote Johannesburg S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
4.7 ZAR 0.00% Intraday chart for Mahube Infrastructure Limited -6.00% +16.34%

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 330.9 330.9 275.8 275.8 330.9 336.4
Enterprise Value (EV) 1 304.2 322.7 248.3 270.6 305.3 334.4
P/E ratio 7.66 x 10.7 x 6.98 x 23 x 5.04 x -11.4 x
Yield 11.1% 6.61% 8% 10% 10% 7.38%
Capitalization / Revenue 1,077 x 13,038 x - 43,195 x - -
EV / Revenue 990 x 12,717 x - 42,389 x - -
EV / EBITDA -20.1 x -18.5 x -17.1 x -19 x -23.7 x -21.8 x
EV / FCF -5.13 x -34.5 x 7.92 x -7.34 x 171 x 51.4 x
FCF Yield -19.5% -2.9% 12.6% -13.6% 0.58% 1.94%
Price to Book 0.57 x 0.58 x 0.47 x 0.47 x 0.54 x 0.62 x
Nbr of stocks (in thousands) 55,151 55,151 55,151 55,151 55,151 55,151
Reference price 2 6.000 6.000 5.000 5.000 6.000 6.100
Announcement Date 6/22/18 6/28/19 9/18/20 6/30/21 6/30/22 6/1/23
1ZAR in Million2ZAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 0.3074 0.0254 - 0.006384 - -
EBITDA 1 -15.13 -17.47 -14.48 -14.22 -12.86 -15.31
EBIT 1 -15.16 -17.56 -14.59 -14.34 -12.97 -15.39
Operating Margin -4,932.32% -69,191.08% - -224,591.24% - -
Earnings before Tax (EBT) 1 43.56 31.15 39.69 12.13 65.79 -29.48
Net income 1 43.21 30.94 39.51 11.98 65.59 -29.61
Net margin 14,058.65% 121,889.18% - 187,586.7% - -
EPS 2 0.7836 0.5609 0.7164 0.2171 1.189 -0.5368
Free Cash Flow 1 -59.25 -9.345 31.33 -36.87 1.781 6.501
FCF margin -19,275.16% -36,819.24% - -577,586.09% - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - 79.31% - 2.72% -
Dividend per Share 2 0.6684 0.3964 0.4000 0.5000 0.6000 0.4500
Announcement Date 6/22/18 6/28/19 9/18/20 6/30/21 6/30/22 6/1/23
1ZAR in Million2ZAR
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 26.7 8.16 27.5 5.15 25.6 2.04
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -59.2 -9.34 31.3 -36.9 1.78 6.5
ROE (net income / shareholders' equity) 7.41% 5.36% 6.77% 2.03% 10.9% -5.08%
ROA (Net income/ Total Assets) -1.61% -1.89% -1.56% -1.51% -1.34% -1.65%
Assets 1 -2,680 -1,639 -2,539 -790.9 -4,888 1,797
Book Value Per Share 2 10.50 10.40 10.70 10.60 11.20 9.910
Cash Flow per Share 2 0.4800 0.1500 0.5300 0.1100 0.4700 0.0400
Capex 1 0.45 0.03 0.02 0.04 - 0.01
Capex / Sales 147.57% 115.82% - 704.87% - -
Announcement Date 6/22/18 6/28/19 9/18/20 6/30/21 6/30/22 6/1/23
1ZAR in Million2ZAR
Estimates
  1. Stock Market
  2. Equities
  3. MHB Stock
  4. Financials Mahube Infrastructure Limited