SWVL Chart
About

Swvl Holdings Corp., a technology-driven disruptive mobility company, provides mass transit solutions in Egypt, the Kingdom of Saudi Arabia, and the United Arab Emirates. It offers B2C product, which provides riders with a network of minibuses and other vehicles operating on fixed and semi-fixed routes throughout and between the cities it serves; and Swvl Business, a transport as a service and software as a service product for businesses, schools, municipal transit agencies, and other customers available through its Swvl platform. The company was founded in 2017 and is headquartered in Dubai, the United Arab Emirates.

Fundamentals
Scroll to Statements
Sector Industrials Industry Railroads Market Cap 16.04M
Enterprise Value 8.52M Income -5.01M Sales 19.33M
Book/sh 0.37 Cash/sh 0.49 Dividend Yield —
Payout 0.00% Employees 284 IPO —
P/E — Forward P/E -0.15 PEG —
P/S 0.83 P/B 4.36 P/C —
EV/EBITDA -1.67 EV/Sales 0.44 Quick Ratio 0.69
Current Ratio 0.77 Debt/Eq 116.91 LT Debt/Eq —
EPS (ttm) -0.57 EPS next Y -10.75 EPS Growth —
Revenue Growth 26.30% Earnings 2023-07-14 16:00 ROA -19.74%
ROE — ROIC — Gross Margin 21.12%
Oper. Margin -4.08% Profit Margin -21.80% Shs Outstand 9.96M
Shs Float 5.46M Short Float 0.77% Short Ratio 1.08
Short Interest — 52W High 5.24 52W Low 1.31
Beta 0.86 Avg Volume 766.55K Volume 13.01K
Target Price — Recom None Prev Close $1.56
Price $1.61 Change 3.21%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.61
Latest analyst target
3. DCF / Fair value
$-7.27
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.61
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.004.67M-1.81M-1.56M
TaxRateForCalcs0.000.230.030.04
NormalizedEBITDA-7.72M-6.85M-39.59M-87.24M
TotalUnusualItems-2.83M20.75M-57.21M-44.33M
TotalUnusualItemsExcludingGoodwill-2.83M20.75M-57.21M-44.33M
NetIncomeFromContinuingOperationNetMinorityInterest-11.13M13.13M-91.42M-129.02M
ReconciledDepreciation470.14K752.78K4.28M739.58K
ReconciledCostOfRevenue13.33M18.25M39.12M31.15M
EBITDA-10.55M13.91M-96.80M-131.57M
EBIT-11.02M13.15M-101.08M-132.31M
NetInterestIncome-39.37K-53.07K-596.20K-1.37M
InterestExpense40.98K61.44K653.61K1.49M
InterestIncome1.61K8.37K57.40K125.18K
NormalizedIncome-8.30M-2.95M-36.03M-86.25M
NetIncomeFromContinuingAndDiscontinuedOperation-10.34M3.06M-116.50M-141.42M
TotalExpenses25.58M30.53M87.28M113.67M
RentExpenseSupplemental53.20K56.76K611.40K518.25K
TotalOperatingIncomeAsReported-8.49M12.79M-80.08M-88.11M
DilutedAverageShares8.66M11.03M11.03M4.74M
BasicAverageShares8.66M6.79M6.79M4.74M
DilutedEPS-1.190.28-18.21-29.84
BasicEPS-1.190.45-18.21-29.84
DilutedNIAvailtoComStockholders-10.34M3.06M-116.50M-141.42M
NetIncomeCommonStockholders-10.34M3.06M-116.50M-141.42M
NetIncome-10.34M3.06M-116.50M-141.42M
MinorityInterests-69.04K0.007.08M73.27K
NetIncomeIncludingNoncontrollingInterests-10.27M3.06M-123.58M-141.49M
NetIncomeDiscontinuousOperations795.37K-10.08M-25.07M-12.40M
NetIncomeContinuousOperations-11.07M13.13M-98.51M-129.09M
TaxProvision0.00-41.30K-3.23M-4.72M
PretaxIncome-11.07M13.09M-101.73M-133.81M
OtherIncomeExpense-2.66M20.82M-56.86M-44.33M
OtherNonOperatingIncomeExpenses174.71K68.93K353.59K-807.00
SpecialIncomeCharges-2.34M19.49M-167.07M0.00
GainOnSaleOfPPE-563.71K0.000.00
GainOnSaleOfBusiness-8.29M0.000.00
OtherSpecialCharges-86.91K-18.77M150.23K
WriteOff0.000.0056.38M0.00
ImpairmentOfCapitalAssets0.0046.38M0.00
RestructuringAndMergernAcquisition1.87M-727.13K110.54M0.00
GainOnSaleOfSecurity-489.99K1.26M109.86M-44.33M
NetNonOperatingInterestIncomeExpense-39.37K-53.07K-596.20K-1.37M
TotalOtherFinanceCost8.05K
InterestExpenseNonOperating40.98K61.44K653.61K1.49M
InterestIncomeNonOperating1.61K8.37K57.40K125.18K
OperatingIncome-8.37M-7.68M-44.28M-88.11M
OperatingExpense12.01M11.79M44.46M82.32M
OtherOperatingExpenses-8.24K
OtherTaxes185.30K
ProvisionForDoubtfulAccounts578.34K273.98K451.53K1.10M
DepreciationAmortizationDepletionIncomeStatement230.30K261.05K579.77K537.36K
DepreciationAndAmortizationInIncomeStatement230.30K261.05K579.77K537.36K
Amortization36.37K32.38K166.69K15.96K
AmortizationOfIntangiblesIncomeStatement36.37K32.38K166.69K15.96K
DepreciationIncomeStatement193.93K228.67K413.07K521.40K
ResearchAndDevelopment750.03K1.12M9.04M3.78M
SellingGeneralAndAdministration10.45M10.14M34.39M76.90M
SellingAndMarketingExpense71.57K55.18K10.10M9.05M
GeneralAndAdministrativeExpense10.38M10.08M24.29M67.85M
OtherGandA1.62M1.93M20.95M13.19M
InsuranceAndClaims659.28K3.21M4.93M498.97K
RentAndLandingFees53.20K56.76K611.40K518.25K
SalariesAndWages8.04M4.88M-2.21M53.64M
GrossProfit3.64M4.11M179.83K-5.79M
CostOfRevenue13.57M18.74M42.82M31.35M
TotalRevenue17.21M22.85M43.00M25.56M
OperatingRevenue17.21M22.85M43.00M25.56M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber9.90M6.79M5.56M4.74M
ShareIssued9.90M6.79M5.56M4.74M
NetDebt65.95M
TotalDebt1.21M1.66M2.34M79.65M
TangibleBookValue2.18M8.73M-3.71M-95.21M
InvestedCapital2.44M8.95M6.82M-14.32M
WorkingCapital-5.59M-3.80M-25.88M-110.37M
NetTangibleAssets2.18M8.73M-3.71M-95.21M
CapitalLeaseObligations1.05M1.66M2.34M4.16M
CommonStockEquity2.28M8.95M6.82M-89.80M
TotalCapitalization2.28M8.95M6.82M-89.47M
TotalEquityGrossMinorityInterest-687.95K5.91M2.63M-89.74M
MinorityInterest-2.97M-3.04M-4.19M66.38K
StockholdersEquity2.28M8.95M6.82M-89.80M
OtherEquityInterest564.13K507.68K773.67K36.93M
GainsLossesNotAffectingRetainedEarnings-12.35M-9.36M-4.84M450.86K
OtherEquityAdjustments4.26M2.11M-492.47K
ForeignCurrencyTranslationAdjustments-16.60M-11.47M-4.35M450.86K
RetainedEarnings-339.85M-329.51M-332.56M-216.07M
AdditionalPaidInCapital353.88M347.30M343.44M88.87M
CapitalStock24.75K16.98K13.90K8.53K
CommonStock24.75K16.98K13.90K8.53K
TotalLiabilitiesNetMinorityInterest17.05M15.98M54.83M149.08M
TotalNonCurrentLiabilitiesNetMinorityInterest1.19M1.21M3.37M4.11M
DerivativeProductLiabilities669.16K106.42K1.32M0.00
EmployeeBenefits45.96K0.00267.75K815.41K
NonCurrentPensionAndOtherPostretirementBenefitPlans45.96K0.00267.75K815.41K
TradeandOtherPayablesNonCurrent30.85K83.96K0.00
NonCurrentDeferredLiabilities0.00194.09K0.00
LongTermDebtAndCapitalLeaseObligation440.18K1.02M1.59M3.30M
LongTermCapitalLeaseObligation440.18K1.02M1.59M2.96M
LongTermDebt337.55K
CurrentLiabilities15.87M14.77M51.46M144.96M
OtherCurrentLiabilities3.93M4.33M8.84M44.33M
CurrentDeferredLiabilities1.15M1.23M9.26M7.61M
CurrentDeferredRevenue5.69K18.93K1.83M3.99M
CurrentDebtAndCapitalLeaseObligation765.08K640.70K751.01K76.35M
CurrentCapitalLeaseObligation606.88K640.70K751.01K1.20M
CurrentDebt158.20K75.15M
OtherCurrentBorrowings75.15M
LineOfCredit158.20K0.00
PensionandOtherPostRetirementBenefitPlansCurrent94.01K99.13K
PayablesAndAccruedExpenses9.93M8.47M32.61M16.68M
CurrentAccruedExpenses2.59M205.73K523.76K9.01M
Payables7.34M8.26M32.09M7.67M
OtherPayable791.48K693.78K1.90M1.81M
DuetoRelatedPartiesCurrent0.00131.52K0.00
TotalTaxPayable836.12K627.07K1.03M678.97K
AccountsPayable5.71M6.81M29.16M5.18M
TotalAssets16.37M21.90M57.46M59.34M
TotalNonCurrentAssets6.09M10.93M31.88M24.75M
NonCurrentDeferredAssets5.29M9.47M18.71M14.63M
NonCurrentDeferredTaxesAssets5.29M9.47M18.71M14.63M
NonCurrentAccountsReceivable553.03K
GoodwillAndOtherIntangibleAssets106.26K225.78K10.53M5.41M
OtherIntangibleAssets106.26K225.78K10.53M988.41K
Goodwill0.004.42M
NetPPE690.41K1.24M2.09M4.71M
AccumulatedDepreciation-771.88K-1.07M-983.30K-331.93K
GrossPPE1.46M2.30M3.07M5.04M
Leases776.26K837.84K838.17K208.71K
OtherProperties815.65K4.06M
MachineryFurnitureEquipment453.42K979.05K1.42M771.93K
BuildingsAndImprovements232.61K484.36K815.65K4.06M
Properties0.000.000.000.00
CurrentAssets10.28M10.97M25.58M34.59M
OtherCurrentAssets134.83K198.28K338.76K9.72K
AssetsHeldForSaleCurrent1.52K1.26K5.28M0.00
CurrentDeferredAssets0.007.36M
PrepaidAssets192.21K723.93K2.02M468.15K
Receivables4.99M7.12M16.41M7.24M
ReceivablesAdjustmentsAllowances-2.47M-2.40M
OtherReceivables1.32M3.52M7.52M3.45M
TaxesReceivable983.77K1.22M941.84K634.84K
AccountsReceivable2.69M2.38M7.95M5.55M
AllowanceForDoubtfulAccountsReceivable-1.51M-2.33M-2.47M-2.40M
GrossAccountsReceivable4.20M4.71M10.41M5.55M
CashCashEquivalentsAndShortTermInvestments4.96M2.92M1.54M19.53M
OtherShortTermInvestments0.0010.00M
CashAndCashEquivalents4.96M2.92M1.54M9.53M
CashFinancial4.96M2.92M1.54M9.53M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-3.57M-9.38M-120.16M-62.46M
RepurchaseOfCapitalStock0.00
RepaymentOfDebt-411.16K-445.57K-1.18M-482.39K
IssuanceOfDebt0.000.0026.34M73.21M
IssuanceOfCapitalStock4.45M789.46K60.79M0.00
CapitalExpenditure-275.39K-2.48M-321.69K
EndCashPosition4.96M2.92M2.70M9.53M
BeginningCashPosition2.92M2.70M9.53M10.35M
EffectOfExchangeRateChanges979.60K196.23K-6.13M-259.62K
ChangesInCash1.06M31.51K-699.50K-559.39K
FinancingCashFlow4.04M343.89K125.06M72.72M
CashFlowFromContinuingFinancingActivities4.04M343.89K125.06M72.72M
NetOtherFinancingCharges39.66M
InterestPaidCFF0.000.00-543.43K-2.65K
CashDividendsPaid0.000.000.000.00
NetPreferredStockIssuance0.00
PreferredStockIssuance0.00
NetCommonStockIssuance4.45M789.46K60.79M0.00
CommonStockPayments0.00
CommonStockIssuance4.45M789.46K60.79M0.00
NetIssuancePaymentsOfDebt-411.16K-445.57K25.16M72.72M
NetShortTermDebtIssuance0.0026.14M73.21M
ShortTermDebtPayments0.00-195.27K0.00
ShortTermDebtIssuance0.0026.34M73.21M
NetLongTermDebtIssuance-411.16K-445.57K25.16M-482.39K
LongTermDebtPayments-411.16K-445.57K-1.18M-482.39K
LongTermDebtIssuance0.000.0026.34M73.21M
InvestingCashFlow583.37K8.79M-8.09M-11.15M
CashFlowFromContinuingInvestingActivities583.37K8.79M-8.09M-11.15M
NetOtherInvestingChanges583.37K668.24K138.41K
NetInvestmentPurchaseAndSale0.000.00-5.00M-10.00M
PurchaseOfInvestment0.000.00-5.00M-10.00M
NetBusinessPurchaseAndSale0.008.40M-743.29K-823.45K
SaleOfBusiness0.008.40M0.000.00
PurchaseOfBusiness0.000.00-743.29K-823.45K
NetIntangiblesPurchaseAndSale0.00-258.15K-1.67M-2.22K
PurchaseOfIntangibles0.00-258.15K-1.67M-2.22K
NetPPEPurchaseAndSale0.00-17.24K-817.59K-319.47K
PurchaseOfPPE0.00-17.24K-817.59K-319.47K
OperatingCashFlow-3.57M-9.11M-117.67M-62.13M
CashFlowFromContinuingOperatingActivities-3.57M-9.11M-117.67M-62.13M
ChangeInWorkingCapital4.51M-1.18M-16.85M1.97M
ChangeInPayablesAndAccruedExpense1.55M-6.10M-2.78M7.66M
ChangeInPayable1.55M-6.10M-2.78M7.66M
ChangeInAccountPayable1.47M-6.47M-3.57M8.26M
ChangeInTaxPayable209.05K244.21K793.11K-635.82K
ChangeInIncomeTaxPayable209.05K244.21K793.11K-635.82K
ChangeInPrepaidAssets831.39K995.66K-2.58M-868.62K
ChangeInReceivables2.13M3.92M-11.49M-4.83M
ChangesInAccountReceivables3.92M-11.91M-4.83M
OtherNonCashItems1.61M-19.59M110.50M1.39M
StockBasedCompensation56.45K285.65K-36.16M33.61M
UnrealizedGainLossOnInvestmentSecurities562.74K-1.21M-109.72M44.33M
ProvisionandWriteOffofAssets578.34K535.34K873.44K1.33M
AssetImpairmentCharge0.000.0056.38M0.00
DepreciationAmortizationDepletion470.14K752.78K4.28M739.58K
DepreciationAndAmortization470.14K752.78K4.28M739.58K
AmortizationCashFlow36.37K32.38K2.46M15.96K
AmortizationOfIntangibles36.37K32.38K2.46M15.96K
Depreciation433.77K720.40K1.82M723.62K
OperatingGainsLosses-1.08M8.29M-171.45K704.61K
PensionAndEmployeeBenefitExpense45.96K0.00-171.45K704.61K
GainLossOnSaleOfBusiness-1.13M8.29M0.000.00
NetIncomeFromContinuingOperations-10.27M3.02M-126.80M-146.21M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for SWVL
Date User Asset Broker Type Position Size Entry Price Patterns