XLONEFID
Market cap345mUSD
Dec 18, Last price
2.44USD
Name
Edita Food Industries SAE
Chart & Performance
Profile
Edita Food Industries is a consumer goods company with a presence in Egypt and the Middle East. The company manufactures, produces, and packages food and snack products. Edita operates across six segments: bakery, cakes, rusks, wafers, candy, and biscuits. The cakes segment contributes the largest percentage of company sales. Some major brands include Molto, TODO, Bake Rolz, and Twinkies. The company has a vast distribution network of wholesalers and retailers in the Middle East and North Africa and sells its products to more than 17 regional markets.
Valuation
Title EGP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 12,125,997 58.07% | 7,671,101 46.08% | 5,251,220 30.59% | |||||||
Cost of revenue | 10,065,240 | 6,341,754 | 4,581,361 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,060,757 | 1,329,347 | 669,859 | |||||||
NOPBT Margin | 16.99% | 17.33% | 12.76% | |||||||
Operating Taxes | 544,047 | 311,437 | 163,445 | |||||||
Tax Rate | 26.40% | 23.43% | 24.40% | |||||||
NOPAT | 1,516,710 | 1,017,910 | 506,415 | |||||||
Net income | 1,524,789 58.03% | 964,867 104.53% | 471,738 35.67% | |||||||
Dividends | (699,700) | (200,000) | (156,146) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (105,185) | (160,828) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 904,973 | 759,057 | 606,367 | |||||||
Long-term debt | 1,401,665 | 962,383 | 706,570 | |||||||
Deferred revenue | 16,913 | 9,897 | ||||||||
Other long-term liabilities | 312,336 | 33,397 | 24,103 | |||||||
Net debt | 950,302 | 332,411 | 1,083,231 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,068,269 | 864,056 | 382,818 | |||||||
CAPEX | (572,147) | (430,189) | (231,576) | |||||||
Cash from investing activities | (68,294) | (325,171) | (515,812) | |||||||
Cash from financing activities | (579,519) | (305,049) | (242,749) | |||||||
FCF | (272,491) | 418,800 | 492,599 | |||||||
Balance | ||||||||||
Cash | 1,356,336 | 1,389,029 | 1,005,935 | |||||||
Long term investments | (776,228) | |||||||||
Excess cash | 750,036 | 1,005,474 | ||||||||
Stockholders' equity | 3,447,431 | 2,873,420 | 2,063,285 | |||||||
Invested Capital | 5,177,349 | 3,118,022 | 3,322,353 | |||||||
ROIC | 36.57% | 31.61% | 17.91% | |||||||
ROCE | 34.77% | 30.78% | 18.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 701,480 | 144,612 | 144,612 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,343,536 | 1,558,582 | 865,406 | |||||||
EV/EBITDA | ||||||||||
Interest | 211,932 | 110,718 | 83,483 | |||||||
Interest/NOPBT | 10.28% | 8.33% | 12.46% |