Financials SALAFIN Casablanca S.E.

Equities

SLF

Consumer Lending

End-of-day quote Casablanca S.E. 5-day change 1st Jan Change
- MAD -.--% Intraday chart for SALAFIN -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,143 2,155 2,350 1,417 2,124 1,781
Enterprise Value (EV) 1 3,573 4,360 4,410 3,283 4,038 3,525
P/E ratio 15.3 x 20.9 x 18.1 x -96.2 x 25.2 x 21.1 x
Yield 6.54% - 5.51% - 3.9% 2.37%
Capitalization / Revenue 2.58 x 2.53 x 2.8 x 2.47 x 2.96 x 2.5 x
EV / Revenue 4.3 x 5.12 x 5.26 x 5.73 x 5.63 x 4.96 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 3.33 x 2.41 x 2.22 x 1.49 x 2.28 x 2.08 x
Nbr of stocks (in thousands) 2,394 2,394 2,945 2,945 3,124 3,124
Reference price 2 895.0 900.0 798.0 481.0 680.0 570.0
Announcement Date 12/18/18 8/27/20 8/27/20 5/11/21 1/15/22 4/27/23
1MAD in Million2MAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 830.4 851.3 838.5 572.7 717.2 711.1
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 219.6 182 204.6 -14.06 137 139.6
Net income 1 140.2 127.1 130.4 -16.37 84.73 85.75
Net margin 16.88% 14.93% 15.55% -2.86% 11.81% 12.06%
EPS 2 58.54 43.00 44.00 -5.000 27.00 27.00
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 58.50 - 44.00 - 26.55 13.50
Announcement Date 12/18/18 8/27/20 8/27/20 5/11/21 1/15/22 4/27/23
1MAD in Million2MAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,430 2,205 2,060 1,867 1,914 1,744
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 21.8% 14.6% 12.1% -1.58% 8.72% 9.58%
ROA (Net income/ Total Assets) 4.11% 3.08% 2.66% -0.35% 1.93% 2.03%
Assets 1 3,407 4,126 4,906 4,717 4,398 4,221
Book Value Per Share 2 269.0 373.0 360.0 324.0 299.0 274.0
Cash Flow per Share 2 0 0.0200 0.0200 0.0200 0.0200 0.0300
Capex 1 23.2 344 9.56 6.55 6.66 8.43
Capex / Sales 2.79% 40.45% 1.14% 1.14% 0.93% 1.19%
Announcement Date 12/18/18 8/27/20 8/27/20 5/11/21 1/15/22 4/27/23
1MAD in Million2MAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise