Financials TotalEnergies Marketing Maroc S.A.

Equities

End-of-day quote Casablanca S.E. Other stock markets 06:00:00 2024-07-02 pm EDT			5-day change	1st Jan Change
1,389 ^MAD	-2.05%		+0.73%	+19.74%

Apr. 29	TotalEnergies Marketing Maroc S.A. Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	TotalEnergies Marketing Maroc S.A. Reports Earnings Results for the Half Year Ended June 30, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,456	10,752	15,411	11,630	10,394	12,445	-	-
Enterprise Value (EV) ¹	9,641	9,961	14,665	12,108	10,394	12,020	11,521	12,445
P/E ratio	17.4 x	24 x	16.5 x	24 x	-	19.6 x	18.7 x	-
Yield	4.8%	4.2%	3.26%	4.31%	-	4.03%	4.03%	4.18%
Capitalization / Revenue	0.85 x	1.22 x	1.2 x	0.59 x	0.61 x	0.72 x	0.7 x	0.67 x
EV / Revenue	0.78 x	1.13 x	1.14 x	0.61 x	0.61 x	0.7 x	0.65 x	0.67 x
EV / EBITDA	8.39 x	9.41 x	8.96 x	11.2 x	-	8.44 x	7.8 x	-
EV / FCF	25 x	10.7 x	36.4 x	-17 x	-	17.1 x	11.5 x	-
FCF Yield	4%	9.35%	2.75%	-5.87%	-	5.83%	8.69%	-
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	8,960	8,960	8,960	8,960	8,960	8,960	-	-
Reference price ²	1,167	1,200	1,720	1,298	1,160	1,389	1,389	1,389
Announcement Date	5/1/20	4/30/21	4/30/22	3/27/23	4/30/24	-	-	-

¹MAD in Million²MAD

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	12,310	8,824	12,870	19,719	16,933	17,237	17,837	18,682
EBITDA ¹	1,149	1,058	1,637	1,083	-	1,424	1,477	-
EBIT ¹	846.8	762.9	1,311	730.2	419.3	1,037	1,084	-
Operating Margin	6.88%	8.65%	10.18%	3.7%	2.48%	6.02%	6.08%	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	599.9	451.2	934.9	488.1	50.25	634	665	701
Net margin	4.87%	5.11%	7.26%	2.48%	0.3%	3.68%	3.73%	3.75%
EPS ²	67.00	50.00	104.0	54.00	-	70.80	74.20	-
Free Cash Flow ¹	385.4	931.7	402.8	-710.7	-	701	1,001	-
FCF margin	3.13%	10.56%	3.13%	-3.6%	-	4.07%	5.61%	-
FCF Conversion (EBITDA)	33.54%	88.05%	24.6%	-	-	49.23%	67.77%	-
FCF Conversion (Net income)	64.24%	206.48%	43.08%	-	-	110.57%	150.53%	-
Dividend per Share ²	56.00	50.39	56.00	56.00	-	56.00	56.00	58.00
Announcement Date	5/1/20	4/30/21	4/30/22	3/27/23	4/30/24	-	-	-

¹MAD in Million²MAD

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	478	-	-	-	-
Net Cash position ¹	816	791	747	-	-	425	924	-
Leverage (Debt/EBITDA)	-	-	-	0.4411 x	-	-	-	-
Free Cash Flow ¹	385	932	403	-711	-	701	1,001	-
ROE (net income / shareholders' equity)	26%	19.4%	36.8%	17.6%	-	26.6%	26.3%	25.9%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	701	456	434	350	-	569	589	-
Capex / Sales	5.69%	5.17%	3.37%	1.77%	-	3.3%	3.3%	-
Announcement Date	5/1/20	4/30/21	4/30/22	3/27/23	4/30/24	-	-	-

¹MAD in Million

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B-

Sell

Buy

Mean consensus

UNDERPERFORM

Number of Analysts

Last Close Price

1,389 MAD

Average target price

1,375 MAD

Spread / Average Target

-1.01%

	1st Jan change	Capi.
TOTALENERGIES MARKETING MAROC S.A.	+19.74%	1.26B
RELIANCE INDUSTRIES LTD	+22.91%	257B
CHINA PETROLEUM & CHEMICAL CORPORATION	+29.83%	103B
BP PLC	+3.44%	100B
MARATHON PETROLEUM CORPORATION	+15.08%	60.16B
PHILLIPS 66	+3.95%	58.67B
VALERO ENERGY CORPORATION	+17.52%	49.96B
IMPERIAL OIL LIMITED	+23.99%	36.79B
INDIAN OIL CORPORATION LIMITED	+31.91%	28.25B
FORMOSA PETROCHEMICAL CORPORATION	-18.96%	19.19B