End-of-day quote
Nigerian S.E.
06:00:00 2024-05-06 pm EDT
|
5-day change
|
1st Jan Change
|
12.95
NGN
|
-4.78%
|
|
-7.50%
|
+49.54%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
53,655
|
40,242
|
36,583
|
39,022
|
45,932
|
526,391
|
526,391
|
Enterprise Value (EV)
1 |
53,655
|
137,987
|
151,934
|
131,173
|
45,932
|
428,618
|
577,518
|
P/E ratio
|
-
|
16.7
x
|
9.65
x
|
2.82
x
|
5.95
x
|
15.5
x
|
37
x
|
Yield
|
-
|
1.01%
|
1.11%
|
2.08%
|
-
|
0.39%
|
0.39%
|
Capitalization / Revenue
|
0.52
x
|
0.53
x
|
0.49
x
|
0.35
x
|
-
|
1.81
x
|
2.81
x
|
EV / Revenue
|
0.52
x
|
1.81
x
|
2.02
x
|
1.18
x
|
-
|
2.21
x
|
3.08
x
|
EV / EBITDA
|
-
|
5,159,251
x
|
7,222,194
x
|
3,082,635
x
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
1.84
x
|
2.6
x
|
Nbr of stocks (in thousands)
|
40,647,990
|
40,647,990
|
40,647,990
|
40,647,990
|
40,647,990
|
40,647,990
|
40,647,990
|
Reference price
2 |
1.320
|
0.9900
|
0.9000
|
0.9600
|
1.130
|
12.95
|
12.95
|
Announcement Date
|
2/15/19
|
1/30/20
|
3/31/21
|
3/25/22
|
3/30/23
|
1/31/24
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
104,163
|
76,347
|
75,271
|
111,219
|
-
|
193,975
|
187,254
|
EBITDA
|
-
|
26,746
|
21,037
|
42,552
|
-
|
-
|
-
|
EBIT
1 |
-
|
22,250
|
17,987
|
38,536
|
-
|
80,149
|
59,154
|
Operating Margin
|
-
|
29.14%
|
23.9%
|
34.65%
|
-
|
41.32%
|
31.59%
|
Earnings before Tax (EBT)
1 |
22,402
|
7,997
|
1,609
|
27,999
|
-
|
55,873
|
43,018
|
Net income
1 |
20,627
|
7,065
|
3,792
|
23,831
|
7,788
|
22,929
|
14,310
|
Net margin
|
19.8%
|
9.25%
|
5.04%
|
21.43%
|
-
|
11.82%
|
7.64%
|
EPS
2 |
-
|
0.0593
|
0.0933
|
0.3400
|
0.1900
|
0.5600
|
0.3500
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0100
|
0.0100
|
0.0200
|
-
|
0.0500
|
0.0500
|
Announcement Date
|
2/15/19
|
1/30/20
|
3/31/21
|
3/25/22
|
3/30/23
|
1/31/24
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
---|
Net sales
1 |
34,956
|
28,825
|
53,260
|
32,327
|
25,632
|
31,389
|
EBITDA
1 |
12,353
|
10,933
|
19,265
|
12,549
|
12,981
|
11,350
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
778.2
|
4,462
|
-
|
-
|
-
|
5,035
|
Net margin
|
2.23%
|
15.48%
|
-
|
-
|
-
|
16.04%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/20
|
7/29/21
|
7/29/21
|
10/27/21
|
3/25/22
|
4/29/22
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
-
|
97,745
|
115,351
|
92,151
|
-
|
76,606
|
51,127
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.655
x
|
5.483
x
|
2.166
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
32%
|
-
|
-
|
17.7%
|
-
|
13.2%
|
14.7%
|
ROA (Net income/ Total Assets)
|
7.08%
|
-
|
-
|
3.8%
|
-
|
4.75%
|
5.4%
|
Assets
1 |
291,333
|
-
|
-
|
627,143
|
-
|
482,964
|
265,005
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
-
|
4.720
|
4.990
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
16,395
|
23,407
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
8.45%
|
12.5%
|
Announcement Date
|
2/15/19
|
1/30/20
|
3/31/21
|
3/25/22
|
3/30/23
|
1/31/24
|
-
|
Last Close Price
12.95
NGN Average target price
7.75
NGN Spread / Average Target -40.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.54% | 380M | | +18.46% | 148B | | +9.74% | 84.14B | | +0.21% | 80.67B | | +5.38% | 78.89B | | -5.14% | 69.89B | | +71.58% | 63.2B | | +10.65% | 47.37B | | 0.00% | 45.87B | | +10.89% | 43.69B |
Other Electric Utilities
|