XLONSTCM
Market cap41mUSD
Dec 20, Last price
15.00GBP
1D
0.00%
1Q
7.14%
IPO
-67.42%
Name
Steppe Cement Ltd
Chart & Performance
Profile
Steppe Cement Ltd., an investment holding company, produces and sells cement and clinkers in Kazakhstan. It also engages in the provision of consultancy services; and transmission and distribution of electricity. The company is headquartered in Kuala Lumpur, Malaysia.
Valuation
Title USD 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 | 81,763 -5.73% | 86,732 2.55% | 84,579 13.11% | |||||||
Cost of revenue | 77,840 | 66,498 | 63,860 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,922 | 20,234 | 20,719 | |||||||
NOPBT Margin | 4.80% | 23.33% | 24.50% | |||||||
Operating Taxes | 868 | 3,808 | 4,352 | |||||||
Tax Rate | 22.13% | 18.82% | 21.01% | |||||||
NOPAT | 3,054 | 16,426 | 16,366 | |||||||
Net income | 4,525 -74.69% | 17,883 4.79% | 17,065 53.50% | |||||||
Dividends | (12,555) | (7,494) | ||||||||
Dividend yield | 12.20% | 7.60% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,638 | 2,873 | 5,687 | |||||||
Long-term debt | 2,846 | 3,973 | 4,030 | |||||||
Deferred revenue | 2,573 | 1,588 | ||||||||
Other long-term liabilities | 5,712 | 178 | 180 | |||||||
Net debt | 48 | 2,702 | (419) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,646 | 14,333 | 19,120 | |||||||
CAPEX | (3,060) | (7,769) | (6,216) | |||||||
Cash from investing activities | (2,080) | (7,110) | (5,714) | |||||||
Cash from financing activities | (1,319) | (12,605) | (11,224) | |||||||
FCF | (1,403) | 13,230 | 12,089 | |||||||
Balance | ||||||||||
Cash | 6,436 | 4,144 | 10,136 | |||||||
Long term investments | ||||||||||
Excess cash | 2,348 | 5,907 | ||||||||
Stockholders' equity | 318,019 | 189,552 | 183,951 | |||||||
Invested Capital | 80,543 | 74,248 | 68,440 | |||||||
ROIC | 3.95% | 23.02% | 24.51% | |||||||
ROCE | 4.73% | 26.10% | 26.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 219,000 | 219,000 | 219,000 | |||||||
Price | 0.24 -48.94% | 0.47 4.44% | 0.45 40.63% | |||||||
Market cap | 52,560 -48.94% | 102,930 4.44% | 98,550 41.28% | |||||||
EV | 176,270 | 230,104 | 216,501 | |||||||
EBITDA | 9,709 | 27,956 | 29,474 | |||||||
EV/EBITDA | 18.15 | 8.23 | 7.35 | |||||||
Interest | 506 | 562 | 1,091 | |||||||
Interest/NOPBT | 12.91% | 2.78% | 5.27% |