XSAU
6001
Market cap417mUSD
Jul 09, Last price
44.26SAR
1D
0.32%
1Q
-8.93%
Jan 2017
-29.18%
IPO
31.14%
Name
Halwani Bros
Chart & Performance
Profile
Halwani Bros. Co. Ltd. produces and distributes a range of food products in the Kingdom of Saudi Arabia, Arab Republic of Egypt, and internationally. It offers halawa, tahina, maamoul, processed meat, jam, dairy products, salt, sugar, juices, cheese, breaded chicken, burgers, and packaged foods, as well as catering services. The company was founded in 1830 and is headquartered in Jeddah, the Kingdom of Saudi Arabia. Halwani Bros. Co. Ltd. is a subsidiary of Aseer Industrial Investment Co.
Valuation
Title SAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 969,056 9.00% | 889,046 -13.21% | 1,024,321 -6.14% | |||||||
Cost of revenue | 743,569 | 795,030 | 848,158 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 225,487 | 94,016 | 176,164 | |||||||
NOPBT Margin | 23.27% | 10.57% | 17.20% | |||||||
Operating Taxes | 17,089 | 18,912 | 26,193 | |||||||
Tax Rate | 7.58% | 20.12% | 14.87% | |||||||
NOPAT | 208,398 | 75,104 | 149,971 | |||||||
Net income | 44,667 -145.57% | (98,011) -3,459.56% | 2,917 -96.54% | |||||||
Dividends | (70,714) | |||||||||
Dividend yield | 4.51% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 208,103 | 363,733 | 352,573 | |||||||
Long-term debt | 69,928 | 41,515 | 63,216 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 26,874 | 27,250 | 36,286 | |||||||
Net debt | 242,720 | 295,326 | 318,259 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 61,730 | 34,055 | (28,780) | |||||||
CAPEX | (11,746) | (6,871) | (30,208) | |||||||
Cash from investing activities | (11,695) | (5,501) | (29,816) | |||||||
Cash from financing activities | (118,556) | (554) | 93,331 | |||||||
FCF | 266,782 | 267,689 | 129,156 | |||||||
Balance | ||||||||||
Cash | 35,311 | 110,960 | 97,530 | |||||||
Long term investments | (1,038) | |||||||||
Excess cash | 65,470 | 46,313 | ||||||||
Stockholders' equity | 595,911 | 581,883 | 543,829 | |||||||
Invested Capital | 579,127 | 649,706 | 804,435 | |||||||
ROIC | 33.92% | 10.33% | 28.02% | |||||||
ROCE | 38.77% | 13.15% | 20.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 35,356 | 35,357 | 35,357 | |||||||
Price | 53.10 4.12% | 51.00 15.12% | 44.30 -51.27% | |||||||
Market cap | 1,877,395 4.11% | 1,803,214 15.12% | 1,566,321 -51.27% | |||||||
EV | 2,120,115 | 2,236,064 | 1,994,739 | |||||||
EBITDA | 263,897 | 135,324 | 221,777 | |||||||
EV/EBITDA | 8.03 | 16.52 | 8.99 | |||||||
Interest | 27,666 | 25,841 | 12,045 | |||||||
Interest/NOPBT | 12.27% | 27.49% | 6.84% |