BANQUE MAROCAINE POUR LE COMMERCE ET L'INDUSTRIE

Financials Banque Marocaine pour le Commerce et l'Industrie

Equities

BCI

MA0000010811

Banks

End-of-day quote Casablanca S.E. Other stock markets 06:00:00 2024-07-01 pm EDT			5-day change	1st Jan Change
628.9 ^MAD	-2.18%		-1.35%	+16.46%

May. 27	Banque Marocaine pour le Commerce et l'Industrie Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Mar. 29	Banque Marocaine pour le Commerce et l'Industrie Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,495	8,472	8,592	4,706	7,171	8,351	-	-
Enterprise Value (EV) ¹	9,495	8,472	8,592	4,706	7,171	8,351	8,351	8,351
P/E ratio	15.5 x	53.2 x	43.1 x	20.8 x	41.5 x	19.7 x	15.9 x	13.4 x
Yield	-	6.74%	4.64%	5.08%	-	2.86%	3.18%	3.5%
Capitalization / Revenue	-	2.78 x	2.82 x	1.54 x	2.09 x	2.34 x	2.25 x	2.07 x
EV / Revenue	-	2.78 x	2.82 x	1.54 x	2.09 x	2.34 x	2.25 x	2.07 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	13,279	13,279	13,279	13,279	13,279	13,279	-	-
Reference price ²	715.0	638.0	647.0	354.4	540.0	628.9	628.9	628.9
Announcement Date	2/27/20	2/27/21	3/31/22	3/31/23	3/29/24	-	-	-

¹MAD in Million²MAD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	3,052	3,044	3,054	3,438	3,572	3,714	4,044
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	-	913.8	981.9	1,247	1,456	1,527	-
Operating Margin	-	-	30.02%	32.15%	36.28%	40.76%	41.11%	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	-	155.5	-	228.6	171.2	425	525	625
Net margin	-	5.1%	-	7.49%	4.98%	11.9%	14.14%	15.45%
EPS ²	46.00	12.00	15.00	17.00	13.00	32.00	39.60	47.00
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	43.00	30.00	18.00	-	18.00	20.00	22.00
Announcement Date	2/27/20	2/27/21	3/31/22	3/31/23	3/29/24	-	-	-

¹MAD in Million²MAD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	2.06%	2.61%	3.15%	-	5.83%	6.99%	7.96%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share	-	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-
Announcement Date	2/27/21	3/31/22	3/31/23	3/29/24	-	-	-

¹MAD in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Banque Marocaine pour le Commerce et l'Industrie

Trading Rating

Investor Rating

ESG Refinitiv

B+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

UNDERPERFORM

Number of Analysts

Last Close Price

628.9 MAD

Average target price

573 MAD

Spread / Average Target

-8.89%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Banks

	1st Jan change	Capi.
BANQUE MAROCAINE POUR LE COMMERCE ET L'INDUSTRIE	+16.46%	841M
JPMORGAN CHASE & CO.	+22.69%	599B
BANK OF AMERICA CORPORATION	+21.47%	320B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	+26.44%	271B
CHINA CONSTRUCTION BANK CORPORATION	+19.14%	189B
BANK OF CHINA LIMITED	+30.20%	178B
HSBC HOLDINGS PLC	+8.78%	160B
HDFC BANK LIMITED	+1.05%	161B
ROYAL BANK OF CANADA	+11.69%	155B
COMMONWEALTH BANK OF AUSTRALIA	+14.36%	141B

Other Banks