Financials Upper Egypt Mills Company

Equities

UEFM

EGS30451C016

Food Processing

End-of-day quote Egyptian Exchange 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
180.9 EGP 0.00% Intraday chart for Upper Egypt Mills Company 0.00% +21.42%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,068 779.9 581 564.2 633.1 867.9
Enterprise Value (EV) 1 398 132.5 9.393 5.627 113.5 290.1
P/E ratio 5.2 x 4.48 x 4.04 x 3.84 x 4.22 x 4.41 x
Yield 9.67% - - 12.4% - -
Capitalization / Revenue 1.06 x 1.05 x 0.84 x 0.78 x 0.6 x 0.45 x
EV / Revenue 0.4 x 0.18 x 0.01 x 0.01 x 0.11 x 0.15 x
EV / EBITDA 1.95 x 0.83 x 0.07 x 0.04 x 0.67 x 1.31 x
EV / FCF -97.6 x -1.22 x -0.06 x -0.1 x 3.05 x 2.24 x
FCF Yield -1.02% -82% -1,556% -1,033% 32.8% 44.6%
Price to Book 2.06 x 1.44 x 1.05 x 1.03 x 1.1 x 1.37 x
Nbr of stocks (in thousands) 7,000 7,000 7,000 7,000 7,000 7,000
Reference price 2 152.5 111.4 83.00 80.60 90.44 124.0
Announcement Date 10/1/18 9/18/19 10/1/20 9/28/21 9/26/22 9/24/23
1EGP in Million2EGP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 1,004 740.5 691.2 720 1,062 1,941
EBITDA 1 204.4 159.8 143.2 141.6 169.9 221.5
EBIT 1 184.8 138.8 118.3 127.4 153.5 202.4
Operating Margin 18.4% 18.75% 17.11% 17.7% 14.45% 10.43%
Earnings before Tax (EBT) 1 272.1 222 184.6 180.6 196.6 263.4
Net income 1 205.3 174.1 143.7 147.1 150.1 196.8
Net margin 20.44% 23.52% 20.78% 20.43% 14.13% 10.14%
EPS 2 29.32 24.88 20.52 21.02 21.45 28.11
Free Cash Flow 1 -4.078 -108.7 -146.1 -58.15 37.25 129.4
FCF margin -0.41% -14.68% -21.14% -8.08% 3.51% 6.67%
FCF Conversion (EBITDA) - - - - 21.92% 58.42%
FCF Conversion (Net income) - - - - 24.81% 65.76%
Dividend per Share 2 14.75 - - 10.00 - -
Announcement Date 10/1/18 9/18/19 10/1/20 9/28/21 9/26/22 9/24/23
1EGP in Million2EGP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 670 647 572 559 520 578
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -4.08 -109 -146 -58.2 37.2 129
ROE (net income / shareholders' equity) 43.9% 34.4% 27% 27.2% 24.4% 30%
ROA (Net income/ Total Assets) 7.13% 5.87% 5.89% 6.35% 7.39% 8.88%
Assets 1 2,878 2,968 2,441 2,318 2,030 2,215
Book Value Per Share 2 74.20 77.30 78.90 78.60 82.30 90.70
Cash Flow per Share 2 95.70 84.90 78.20 73.10 46.30 56.50
Capex 1 14.8 41.6 10.2 25.8 35.6 53.4
Capex / Sales 1.47% 5.62% 1.48% 3.59% 3.35% 2.75%
Announcement Date 10/1/18 9/18/19 10/1/20 9/28/21 9/26/22 9/24/23
1EGP in Million2EGP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. UEFM Stock
  4. Financials Upper Egypt Mills Company