End-of-day quote
Nairobi S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
46.1
KES
|
+2.79%
|
|
+6.59%
|
+37.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
201,892
|
137,928
|
199,061
|
167,929
|
126,984
|
173,966
|
-
|
Enterprise Value (EV)
1 |
201,892
|
137,928
|
199,061
|
167,929
|
126,984
|
173,966
|
173,966
|
P/E ratio
|
9.02
x
|
6.98
x
|
5.08
x
|
3.74
x
|
3.03
x
|
2.71
x
|
2.23
x
|
Yield
|
4.67%
|
1.64%
|
5.69%
|
8.99%
|
11.9%
|
11.2%
|
14.1%
|
Capitalization / Revenue
|
2.66
x
|
1.47
x
|
1.76
x
|
-
|
0.7
x
|
0.8
x
|
0.68
x
|
EV / Revenue
|
2.66
x
|
1.47
x
|
1.76
x
|
-
|
0.7
x
|
0.8
x
|
0.68
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.82
x
|
1.04
x
|
1.18
x
|
0.95
x
|
0.61
x
|
0.63
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
3,773,675
|
3,773,675
|
3,773,675
|
3,773,675
|
3,773,675
|
3,773,675
|
-
|
Reference price
2 |
53.50
|
36.55
|
52.75
|
44.50
|
33.65
|
46.10
|
46.10
|
Announcement Date
|
3/19/20
|
3/30/21
|
3/23/22
|
3/31/23
|
3/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
75,762
|
93,657
|
113,386
|
-
|
181,683
|
217,133
|
254,911
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
36,780
|
47,624
|
57,726
|
73,500
|
-
|
122,665
|
152,104
|
Operating Margin
|
48.55%
|
50.85%
|
50.91%
|
-
|
-
|
56.49%
|
59.67%
|
Earnings before Tax (EBT)
1 |
31,477
|
22,170
|
51,881
|
59,800
|
51,879
|
88,058
|
106,572
|
Net income
1 |
22,386
|
19,789
|
39,174
|
46,100
|
41,976
|
65,298
|
79,191
|
Net margin
|
29.55%
|
21.13%
|
34.55%
|
-
|
23.1%
|
30.07%
|
31.07%
|
EPS
2 |
5.930
|
5.240
|
10.38
|
11.90
|
11.12
|
17.03
|
20.65
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.500
|
0.6000
|
3.000
|
4.000
|
4.000
|
5.167
|
6.500
|
Announcement Date
|
3/19/20
|
3/30/21
|
3/23/22
|
3/31/23
|
3/27/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.9%
|
16.3%
|
26%
|
26.7%
|
21.9%
|
28.3%
|
28.6%
|
ROA (Net income/ Total Assets)
|
3.59%
|
2.34%
|
3.38%
|
3.35%
|
2.57%
|
4%
|
4.2%
|
Assets
1 |
623,530
|
844,402
|
1,160,002
|
1,376,119
|
1,633,316
|
1,632,440
|
1,885,490
|
Book Value Per Share
2 |
29.30
|
35.00
|
44.80
|
46.70
|
55.00
|
73.10
|
88.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/20
|
3/30/21
|
3/23/22
|
3/31/23
|
3/27/24
|
-
|
-
|
Last Close Price
46.1
KES Average target price
65.66
KES Spread / Average Target +42.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.00% | 1.33B | | +27.24% | 208B | | +0.80% | 73.02B | | +9.22% | 56.52B | | +10.18% | 51.29B | | +36.14% | 46.89B | | +4.35% | 35.78B | | -17.12% | 34.76B | | -96.60% | 32.24B | | +9.48% | 25.83B |
Commercial Banks
|