Company Valuation: Creast Mark For Contracting And Real Estate Development

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 372.3 215 176.2 168.4 166.1 331.1
Change - -42.26% -18.02% -4.46% -1.33% 99.32%
Enterprise Value (EV) 1 419.6 290.6 253.4 234.7 171.3 257.3
Change - -30.73% -12.81% -7.35% -27.04% 50.27%
P/E 75.9x 250x 517x -24.7x -3.23x 4.72x
PBR 2.46x 1.43x 1.17x 1.3x 2.12x 0.75x
PEG - -3x -8.6x 0x -0x -0x
Capitalization / Revenue 15.4x 14.3x 34.7x - - 1.18x
EV / Revenue 17.4x 19.3x 49.9x - - 0.92x
EV / EBITDA 92.3x 546x 656x -43.1x -3.44x 2.76x
EV / EBIT 135x 4,009x -946x -32.8x -3.4x 2.79x
EV / FCF -4.02x -50.2x -109x 12.6x 2.39x -0.39x
FCF Yield -24.9% -1.99% -0.92% 7.94% 41.8% -254%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008736 0.00153 0.000607 -0.0122 -0.0918 0.1251
Distribution rate - - - - - -
Net sales 1 24.16 15.05 5.075 - - 281
EBITDA 1 4.544 0.532 0.3865 -5.442 -49.74 93.11
EBIT 1 3.102 0.0725 -0.2679 -7.147 -50.35 92.36
Net income 1 4.903 0.8588 0.3412 -6.826 -51.51 77.7
Net Debt 1 47.28 75.65 77.14 66.37 5.126 -73.8
Reference price 2 0.663 0.383 0.314 0.300 0.296 0.590
Nbr of stocks (in thousands) 5,61,256 5,61,256 5,61,256 5,61,256 5,61,256 5,61,256
Announcement Date 14/03/21 03/04/22 21/03/23 27/05/24 18/02/25 02/03/26
1EGP in Million2EGP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.59Cr
47.69x2.22x21.16x0.08% 8.31TCr
11.66x1.01x5.56x5.01% 6.58TCr
24.23x1.89x18.64x1.2% 5.23TCr
26.3x3.27x17.72x0.26% 4.5TCr
46.04x3.72x23.46x2.11% 3.56TCr
24.61x0.61x10.09x2.53% 3TCr
19.78x1.37x12.83x0.23% 2.91TCr
5.19x0.34x6.65x5.43% 2.79TCr
20.73x0.39x6.11x2.97% 2.59TCr
Average 25.14x 1.65x 13.58x 2.2% 3.95TCr
Weighted average by Cap. 27.40x 1.79x 14.57x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Creast Mark For Contracting And Real Estate Development

Historical PBR trend

Valuation ratios - PBR - Creast Mark For Contracting And Real Estate Development

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Creast Mark For Contracting And Real Estate Development

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Creast Mark For Contracting And Real Estate Development

  1. Stock Market
  2. Stocks
  3. CRST Stock
  4. Valuation Creast Mark For Contracting And Real Estate Development