Financials Qatar Aluminium Manufacturing Company Q.P.S.C.

Equities

QAMC

QA000M2522L9

Aluminum

End-of-day quote Qatar Exchange 03:30:00 28/04/2024 am IST 5-day change 1st Jan Change
1.412 QAR -0.28% Intraday chart for Qatar Aluminium Manufacturing Company Q.P.S.C. -2.96% +0.86%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,396 10,050 8,482 7,812 7,879 - -
Enterprise Value (EV) 1 5,396 10,050 8,482 7,812 8,498 7,287 7,127
P/E ratio 56.9 x 12 x 9.21 x 17.5 x 15.3 x 14.4 x 15.5 x
Yield 1.03% 4.44% - 5% 5.17% 6.23% 5.74%
Capitalization / Revenue 1.23 x - - - 4.94 x 4.94 x 4.94 x
EV / Revenue 1.23 x - - - 5.32 x 4.56 x 4.46 x
EV / EBITDA 8.28 x 7.31 x 5.82 x 8.02 x 8.32 x 7.1 x 6.89 x
EV / FCF - -548 x -217 x - 14 x 10.5 x 11.1 x
FCF Yield - -0.18% -0.46% - 7.14% 9.5% 9.04%
Price to Book - 1.57 x 1.24 x 1.16 x 1.15 x 1.14 x 1.13 x
Nbr of stocks (in thousands) 55,80,120 55,80,120 55,80,120 55,80,120 55,80,120 - -
Reference price 2 0.9670 1.801 1.520 1.400 1.412 1.412 1.412
Announcement Date 15/02/21 03/02/22 02/02/23 04/02/24 - - -
1QAR in Million2QAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,394 - - - 1,596 1,596 1,596
EBITDA 1 652 1,374 1,456 974.5 1,022 1,027 1,034
EBIT 1 400.2 823 893.3 382.6 580 559 574
Operating Margin 9.11% - - - 36.33% 35.01% 35.95%
Earnings before Tax (EBT) 1 - 834.5 919.1 446 507.5 536 494.5
Net income 1 94.72 834.5 919.1 446 507.5 570.9 494.5
Net margin 2.16% - - - 31.79% 35.76% 30.97%
EPS 2 0.0170 0.1500 0.1650 0.0800 0.0925 0.0980 0.0910
Free Cash Flow 1 - -18.32 -39.17 - 606.5 692 644.5
FCF margin - - - - 37.99% 43.34% 40.37%
FCF Conversion (EBITDA) - - - - 59.34% 67.38% 62.33%
FCF Conversion (Net income) - - - - 119.51% 121.21% 130.33%
Dividend per Share 2 0.0100 0.0800 - 0.0700 0.0730 0.0880 0.0810
Announcement Date 15/02/21 03/02/22 02/02/23 04/02/24 - - -
1QAR in Million2QAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 - - - - - 736 849 - -
EBITDA 1 360.3 - - - - - - - 234.7
EBIT - - - - 107.5 223 275 - -
Operating Margin - - - - - 30.3% 32.39% - -
Earnings before Tax (EBT) - - - - - - - - -
Net income 1 233 239.6 239.6 192 116 92.62 - 113.7 92.48
Net margin - - - - - 12.58% - - -
EPS - 0.0430 - - - 0.0170 - 0.0200 -
Dividend per Share - - - - - - - - -
Announcement Date 24/10/21 27/04/22 07/08/22 24/10/22 02/02/23 07/05/23 16/08/23 30/10/23 04/02/24
1QAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 619 - -
Net Cash position 1 - - - - - 592 752
Leverage (Debt/EBITDA) - - - - 0.6057 x - -
Free Cash Flow 1 - -18.3 -39.2 - 607 692 645
ROE (net income / shareholders' equity) 1.65% 13.8% 13.9% 6.57% 7.45% 7.75% 7.15%
ROA (Net income/ Total Assets) 1.64% 13.6% 13.7% 6.46% 7% 6.8% 6.7%
Assets 1 5,775 6,122 6,686 6,899 7,250 8,396 7,381
Book Value Per Share 2 - 1.150 1.220 1.210 1.230 1.240 1.250
Cash Flow per Share - - - - - - -
Capex 1 - - - - 348 361 356
Capex / Sales - - - - 21.8% 22.61% 22.3%
Announcement Date 15/02/21 03/02/22 02/02/23 04/02/24 - - -
1QAR in Million2QAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
1.412 QAR
Average target price
1.517 QAR
Spread / Average Target
+7.41%
Consensus
  1. Stock Market
  2. Equities
  3. QAMC Stock
  4. Financials Qatar Aluminium Manufacturing Company Q.P.S.C.