investorscraft@gmail.com

Intrinsic ValueCommercial International Bank (Egypt) S.A.E (CBKD.L)

Previous Close£2.65
Intrinsic Value
Upside potential
Previous Close
£2.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Commercial International Bank (Egypt) S.A.E (CIB) is a leading financial institution in Egypt, operating across retail, corporate, and investment banking segments. The bank’s diversified revenue model includes interest income from loans and deposits, fee-based services, and investment banking activities. CIB serves a broad clientele through its 215 branches, offering products such as personal loans, mortgage solutions, digital banking, and corporate advisory services. As Egypt’s largest private sector bank, CIB holds a dominant position in the domestic market, leveraging its extensive branch network and digital capabilities to maintain competitiveness. The bank’s strong corporate banking arm supports large enterprises and SMEs, while its retail segment benefits from Egypt’s growing consumer finance demand. CIB’s investment banking services, including structured financing and M&A advisory, further diversify its income streams. The bank’s market leadership is reinforced by its reputation for stability and innovation, particularly in digital banking, where it has pioneered mobile and internet banking solutions in Egypt. CIB’s strategic focus on digital transformation and customer-centric services positions it well to capitalize on Egypt’s evolving financial landscape.

Revenue Profitability And Efficiency

CIB reported revenue of $104.1 billion (EGP) for FY 2024, with net income reaching $55.2 billion (EGP), reflecting a robust profitability margin. The bank’s diluted EPS stood at 16.19, indicating strong earnings generation. Operating cash flow was $89.8 billion (EGP), supported by efficient asset utilization and disciplined cost management. Capital expenditures of $5.8 billion (EGP) suggest ongoing investments in technology and infrastructure to enhance operational efficiency.

Earnings Power And Capital Efficiency

CIB’s earnings power is underscored by its high net income relative to revenue, demonstrating effective cost control and interest margin management. The bank’s capital efficiency is evident in its ability to generate substantial operating cash flow, which supports both growth initiatives and shareholder returns. With a beta of 0.282, CIB exhibits lower volatility compared to broader markets, reflecting its stable earnings profile.

Balance Sheet And Financial Health

CIB maintains a strong balance sheet, with cash and equivalents totaling $407.4 billion (EGP) and total debt at $29.0 billion (EGP). This liquidity position provides ample coverage for debt obligations and supports lending activities. The bank’s conservative leverage and high liquidity ratios underscore its financial resilience, even in a challenging macroeconomic environment.

Growth Trends And Dividend Policy

CIB has demonstrated consistent growth, driven by expanding retail and corporate banking operations. The bank’s dividend per share of 0.05 reflects a balanced approach to capital allocation, prioritizing both reinvestment and shareholder returns. Future growth is expected to be fueled by digital adoption and Egypt’s economic recovery, though geopolitical and currency risks remain considerations.

Valuation And Market Expectations

With a market capitalization of $4.86 billion, CIB trades at a valuation reflective of its market leadership and earnings stability. Investors likely price in expectations of sustained profitability and moderate growth, given Egypt’s banking sector dynamics. The bank’s low beta suggests it is perceived as a defensive play within regional financials.

Strategic Advantages And Outlook

CIB’s strategic advantages include its dominant market share, digital banking leadership, and diversified revenue streams. The outlook remains positive, supported by Egypt’s economic reforms and growing financial inclusion. However, external risks such as inflation and currency depreciation could pose challenges. CIB’s focus on innovation and customer service positions it to navigate these headwinds effectively.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount