Elm profit up 43% to SAR 1.02 bln in 9M 2023; Q3 at SAR 334 mln

Elm profit up 43% to SAR 1.02 bln in 9M 2023; Q3 at SAR 334 mln

29/10/2023 Argaam Exclusive

View other reports

Elm Co. reported a net profit of SAR 1.02 billion in the first nine months of 2023, up 43% from SAR 718 million a year earlier.



Financials (M)

Item 9m 2022 9m 2023 Change‬
Revenues 3,298.19 4,213.00 27.7 %
Gross Income 1,338.21 1,721.92 28.7 %
Operating Income 781.54 1,020.49 30.6 %
Net Income 717.86 1,029.42 43.4 %
Average Shares 80.00 80.00 -
EPS (Riyals) 8.97 12.87 43.4 %

The profit growth was driven by a 27.74% revenue increase, which led to a rise in gross profit by 28.70% (SAR 384 million). The rise in revenue resulted from a surge in digital business revenue by 42.70%, offset by a decrease in business process outsourcing revenue by 0.59% and lower professional services revenue by 2.56%.

 

Furthermore, income from Murabaha deposits increased by SAR 74 million.

 

On the other hand, operating expenses grew by 20% (SAR 116 million), as a result of an increase in general and administrative expenses by SAR 78 million, selling and marketing expenses by SAR 31 million, depreciation and amortization expenses by SAR 20 million and expected credit losses expenses by SAR 15 million. This was partially offset by lower impairment of intangible assets expenses by SAR 28 million. In addition, Zakat expense increased by SAR 24 million.



Current Quarter Comparison (M)

Compared With The
Item Q3 2022 Q3 2023 Change‬
Revenues 1,167.42 1,521.00 30.3 %
Gross Income 485.81 575.47 18.5 %
Operating Income 272.88 322.96 18.4 %
Net Income 273.36 334.25 22.3 %
Average Shares 80.00 80.00 -
EPS (Riyals) 3.42 4.18 22.3 %

The third-quarter net profit grew 22.2% to SAR 334 million, from SAR 273.36 million in Q3 2022.

 

The Q3 2023 earnings dropped 10.4% from SAR 372.77 million in the previous quarter.

 

 

Total shareholders’ equity, no minority interest, reached SAR 3.63 billion as of Sept. 30, 2023, compared to SAR 2.84 billion a year earlier.



Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2014 - - - - - -
Q2 2014 - - - - - -
Q3 2014 - - - - - -
Q4 2014 - - - - - -
Q1 2015 - - - - - -
Q2 2015 - - - - - -
Q3 2015 - - - - - -
Q4 2015 - - - - - -
Q1 2016 - - - - - -
Q2 2016 - - - - - -
Q3 2016 - - - - - -
Q4 2016 - - - - - -
Q1 2017 - - - - - -
Q2 2017 - - - - - -
Q3 2017 - - - - - -
Q4 2017 - - - - - -
Q1 2018 - - - - - -
Q2 2018 - - - - - -
Q3 2018 - - - - - -
Q4 2018 - - - - - -
Q1 2019 - - - - - -
Q2 2019 - - - - - -
Q3 2019 - - - - - -
Q4 2019 - - - - - -
Q1 2020 509.41 - 127.92 - 25.56 -
Q2 2020 422.32 - 87.12 - (5.92) -
Q3 2020 615.92 - 246.93 - 144.14 -
Q4 2020 918.42 - 375.03 - 191.93 -
Q1 2021 773.63 51.9 % 275.46 115.3 % 168.53 559.3 %
Q2 2021 1,017.79 141.0 % 305.93 251.2 % 134.39 2369.8 %
Q3 2021 966.78 57.0 % 327.32 32.6 % 196.31 36.2 %
Q4 2021 1,069.45 16.4 % 414.21 10.4 % 115.37 (39.9 %)
Q1 2022 1,092.01 41.2 % 439.54 59.6 % 269.81 60.1 %
Q2 2022 1,038.77 2.1 % 412.86 35.0 % 238.86 77.7 %
Q3 2022 1,167.42 20.8 % 485.81 48.4 % 272.88 39.0 %
Q4 2022 1,307.91 22.3 % 547.65 32.2 % 227.31 97.0 %
Q1 2023 1,288.16 18.0 % 544.46 23.9 % 320.32 18.7 %
Q2 2023 1,403.83 35.1 % 601.99 45.8 % 377.22 57.9 %
Q3 2023 1,521.00 30.3 % 575.47 18.5 % 322.96 18.4 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2014 - - - - - -
Q2 2014 - - - - - -
Q3 2014 - - - - - -
Q4 2014 - - - - - -
Q1 2015 - - - - - -
Q2 2015 - - - - - -
Q3 2015 - - - - - -
Q4 2015 - - - - - -
Q1 2016 - - - - - -
Q2 2016 - - - - - -
Q3 2016 - - - - - -
Q4 2016 - - - - - -
Q1 2017 - - - - - -
Q2 2017 - - - - - -
Q3 2017 - - - - - -
Q4 2017 - - - - - -
Q1 2018 - - - - - -
Q2 2018 - - - - - -
Q3 2018 - - - - - -
Q4 2018 - - - - - -
Q1 2019 - - - - - -
Q2 2019 - - - - - -
Q3 2019 - - - - - -
Q4 2019 - - - - - -
Q1 2020 28.79 - 0.36 - 28.79 0.36
Q2 2020 (2.14) - (0.03) - (2.14) (0.03)
Q3 2020 147.99 - 1.85 - 147.99 1.85
Q4 2020 132.04 - 1.65 - 132.04 1.65
Q1 2021 168.87 486.5 % 2.11 20.53 148.34 1.85
Q2 2021 110.15 5252.0 % 1.38 - 110.15 1.38
Q3 2021 177.60 20.0 % 2.22 0.33 177.28 2.22
Q4 2021 110.27 (16.5 %) 1.38 3.84 106.43 1.33
Q1 2022 249.64 47.8 % 3.12 - 249.64 3.12
Q2 2022 194.85 76.9 % 2.44 (27.08) 221.93 2.77
Q3 2022 273.36 53.9 % 3.42 (1.05) 274.41 3.43
Q4 2022 212.33 92.6 % 2.65 (8.33) 221.07 2.76
Q1 2023 322.40 29.1 % 4.03 - 322.40 4.03
Q2 2023 372.77 91.3 % 4.66 - 372.77 4.66
Q3 2023 334.25 22.3 % 4.18 - 334.25 4.18

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2014 - - -
Q2 2014 - - -
Q3 2014 - - -
Q4 2014 - - -
Q1 2015 - - -
Q2 2015 - - -
Q3 2015 - - -
Q4 2015 - - -
Q1 2016 - - -
Q2 2016 - - -
Q3 2016 - - -
Q4 2016 - - -
Q1 2017 - - -
Q2 2017 - - -
Q3 2017 - - -
Q4 2017 - - -
Q1 2018 - - -
Q2 2018 - - -
Q3 2018 - - -
Q4 2018 - - -
Q1 2019 - - -
Q2 2019 - - -
Q3 2019 - - -
Q4 2019 - - -
Q1 2020 - - -
Q2 2020 - - -
Q3 2020 - - -
Q4 2020 33.94 % 18.95 % 12.44 %
Q1 2021 36.06 % 22.33 % 15.61 %
Q2 2021 36.18 % 22.56 % 16.19 %
Q3 2021 34.92 % 21.90 % 15.44 %
Q4 2021 34.56 % 19.08 % 14.17 %
Q1 2022 35.87 % 20.07 % 15.52 %
Q2 2022 38.25 % 22.49 % 18.13 %
Q3 2022 40.12 % 23.22 % 19.52 %
Q4 2022 40.94 % 24.51 % 20.99 %
Q1 2023 41.46 % 24.72 % 21.65 %
Q2 2023 42.19 % 25.73 % 23.04 %
Q3 2023 41.11 % 25.13 % 22.65 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2014 - - - -
Q2 2014 - - - -
Q3 2014 - - - -
Q4 2014 - - - -
Q1 2015 - - - -
Q2 2015 - - - -
Q3 2015 - - - -
Q4 2015 - - - -
Q1 2016 - - - -
Q2 2016 - - - -
Q3 2016 - - - -
Q4 2016 - - - -
Q1 2017 - - - -
Q2 2017 - - - -
Q3 2017 - - - -
Q4 2017 - - - -
Q1 2018 - - - -
Q2 2018 - - - -
Q3 2018 - - - -
Q4 2018 - - - -
Q1 2019 - - - -
Q2 2019 - - - -
Q3 2019 - - - -
Q4 2019 - - - -
Q1 2020 80.00 - - 24.44
Q2 2020 80.00 - - -
Q3 2020 80.00 - - -
Q4 2020 80.00 3.83 3.83 27.92
Q1 2021 80.00 5.58 5.33 30.04
Q2 2021 80.00 6.99 6.73 31.41
Q3 2021 80.00 7.36 7.10 33.63
Q4 2021 80.00 7.09 6.78 35.12
Q1 2022 80.00 8.10 8.04 34.40
Q2 2022 80.00 9.15 9.44 34.01
Q3 2022 80.00 10.35 10.66 35.56
Q4 2022 80.00 11.63 12.09 38.09
Q1 2023 80.00 12.54 13.00 39.31
Q2 2023 80.00 14.76 14.88 44.03
Q3 2023 80.00 15.52 15.63 45.39

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2014 - - -
Q2 2014 - - -
Q3 2014 - - -
Q4 2014 - - -
Q1 2015 - - -
Q2 2015 - - -
Q3 2015 - - -
Q4 2015 - - -
Q1 2016 - - -
Q2 2016 - - -
Q3 2016 - - -
Q4 2016 - - -
Q1 2017 - - -
Q2 2017 - - -
Q3 2017 - - -
Q4 2017 - - -
Q1 2018 - - -
Q2 2018 - - -
Q3 2018 - - -
Q4 2018 - - -
Q1 2019 - - -
Q2 2019 - - -
Q3 2019 - - -
Q4 2019 - - -
Q1 2020 - - -
Q2 2020 - - -
Q3 2020 - - -
Q4 2020 - - -
Q1 2021 - - -
Q2 2021 - - -
Q3 2021 - - -
Q4 2021 - - -
Q1 2022 26.53 26.70 6.24
Q2 2022 27.02 26.20 7.50
Q3 2022 30.60 29.73 8.91
Q4 2022 27.73 26.67 8.72
Q1 2023 35.24 33.99 11.24
Q2 2023 38.29 37.98 13.22
Q3 2023 50.25 49.90 17.18

Business Segments (Million)

Compared With The
Period Digital Business Business process outsourcing Digital Services
Q1 2020 392.23 90.27 26.91
Q2 2020 309.90 86.72 25.70
Q3 2020 398.54 202.79 14.59
Q4 2020 626.42 272.71 19.29
Q1 2021 460.17 290.17 23.30
Q2 2021 596.01 396.36 25.41
Q3 2021 475.69 467.59 23.50
Q4 2021 570.50 481.06 17.88
Q1 2022 657.15 387.14 47.72
Q2 2022 710.15 287.24 41.38
Q3 2022 797.04 342.12 28.26
Q4 2022 987.45 284.87 35.58
Q1 2023 970.82 279.64 37.70
Q2 2023 1,012.18 356.36 35.30
Q3 2023 1,087.85 391.49 41.66

Analysts Estimates (Million)

Item Q3 2023 (e) Q3 2023 (a) Change‬
Average 390.00 334.25 (14.3 %)

Estimates vs Actual (Million)

Item Q3 2023 (e) Q3 2023 (a) Change
Arqaam Capital 377.00 334.25 (11.3) %
Riyad Capital 403.00 334.25 (17.1) %

Current
Market Cap (M Riyal) 88,000.00
Enterprise Value (EV) (M) 85,261.53
Shares Outstanding ((M)) 80.00
EPS ( Riyal) (TTM) 20.70
Book Value (BV) ( Riyal) 59.79
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) More than 100
P/E (TTM) More than 100
Price/book 18.40
Return on Average Assets (%) (TTM) 20.5
Return on Average Equity (%) (TTM) 39.4

Share Price

1,100.00
(12.00) (1.08 %)

Elm Co. (ELM)


Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.