Valuation Edita Food Industries Company (S.A.E)

Equities

End-of-day quote Egyptian Exchange Other stock markets 07/10/2024			5-day change	1st Jan Change
29.37 ^EGP	-0.10%		+4.15%	-5.81%

14/08	Earnings Flash (EFID.L) EDITA FOOD INDUSTRIES Reports H1 Revenue EGP8M	MT
13/08	Edita Food Industries Company (S.A.E) Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,866	6,435	6,124	9,958	21,826	20,559	-	-
Change	-	-40.78%	-4.83%	62.6%	119.19%	-5.81%	-	-
Enterprise Value (EV) ¹	11,624	6,821	6,444	11,067	22,501	21,233	20,789	20,559
Change	-	-41.32%	-5.53%	71.74%	103.31%	-5.63%	-2.09%	-1.11%
P/E ratio	30x	21.3x	13x	10.3x	13.9x	11.4x	8.64x	6.57x
PBR	6.59x	3.69x	2.9x	3.67x	6.47x	4.28x	3.34x	2.76x
PEG	-	-1.3x	0.2x	0x	0.2x	0.8x	0.3x	0.2x
Capitalization / Revenue	2.7x	1.6x	1.17x	1.3x	1.8x	1.19x	0.96x	0.8x
EV / Revenue	2.89x	1.7x	1.23x	1.44x	1.86x	1.23x	0.97x	0.8x
EV / EBITDA	16.5x	10.4x	7.67x	7.42x	9.51x	7.45x	5.7x	4.39x
EV / EBIT	21.7x	17.5x	10.5x	8.73x	11.1x	8.28x	6.09x	4.58x
EV / FCF	49.9x	-347x	38.6x	22.7x	45.4x	13.9x	9.84x	8.12x
FCF Yield	2%	-0.29%	2.59%	4.41%	2.2%	7.2%	10.2%	12.3%
Dividend per Share ²	0.2	0.207	0.277	-	-	1.28	2.375	3.265
Rate of return	1.34%	2.33%	3.27%	-	-	4.36%	8.09%	11.1%
EPS ²	0.5	0.4175	0.652	1.35	2.25	2.572	3.398	4.47
Distribution rate	40%	49.6%	42.5%	-	-	49.8%	69.9%	73%
Net sales ¹	4,025	4,021	5,254	7,671	12,126	17,229	21,417	25,750
EBITDA ¹	705.9	653.7	840.3	1,492	2,366	2,848	3,649	4,684
EBIT ¹	536.6	390.2	612.8	1,268	2,022	2,565	3,413	4,493
Net income ¹	362.3	302.2	471.9	959.4	1,507	1,900	2,772	3,408
Net Debt ¹	758.1	385.6	319.6	1,109	674.2	673.5	230	-
Reference price ²	14.98	8.90	8.47	13.89	31.18	29.37	29.37	29.37
Nbr of stocks (in thousands)	7,25,363	7,23,058	7,23,058	7,16,906	7,00,014	7,00,014	-	-
Announcement Date	26/02/20	24/02/21	02/03/22	28/02/23	04/03/24	-	-	-

¹EGP in Million²EGP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EDITA FOOD INDUSTRIES COMPANY (S.A.E)	11.42x	1.23x	7.45x	+4.36%	425M
GRUPO BIMBO, S.A.B. DE C.V.	19.84x	1x	7.3x	+1.36%	14.82B
LOTUS BAKERIES NV	63.9x	7.99x	40.93x	+0.55%	10.64B
FLOWERS FOODS, INC.	19.23x	1.14x	10.99x	+4.25%	4.72B
PT MAYORA INDAH TBK	18.72x	1.82x	11.66x	+2.07%	4.01B
YAMAZAKI BAKING CO., LTD.	15.65x	0.39x	4.95x	+1.59%	3.9B
ARYZTA AG	20.17x	1.09x	7.62x	-.--%	1.85B
TOLY BREAD CO.,LTD.	17.45x	-	-	+2.90%	1.51B
LIGAO FOODS CO.,LTD.	22.96x	1.56x	12x	+3.07%	866M
PREMIER GROUP LIMITED	11.92x	0.78x	6.99x	+2.89%	781M
Average	22.13x	1.89x	12.21x	+2.30%	4.35B
Weighted average by Cap.	29.84x	2.82x	16.54x	+1.65%