End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
23
NGN
|
+0.88%
|
|
+1.32%
|
-10.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
244,526
|
295,825
|
292,050
|
259,916
|
877,215
|
786,587
|
-
|
-
|
Enterprise Value (EV)
1 |
244,526
|
295,825
|
292,050
|
259,916
|
877,215
|
786,587
|
786,587
|
786,587
|
P/E ratio
|
2.84
x
|
2.7
x
|
2.37
x
|
1.57
x
|
1.47
x
|
2.49
x
|
2.63
x
|
2.09
x
|
Yield
|
14%
|
6.01%
|
12.4%
|
14.5%
|
-
|
7.59%
|
8.59%
|
10.9%
|
Capitalization / Revenue
|
0.71
x
|
0.65
x
|
0.66
x
|
0.44
x
|
0.55
x
|
0.67
x
|
0.63
x
|
0.58
x
|
EV / Revenue
|
0.71
x
|
0.65
x
|
0.66
x
|
0.44
x
|
0.55
x
|
0.67
x
|
0.63
x
|
0.58
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.42
x
|
0.43
x
|
0.35
x
|
0.29
x
|
-
|
0.41
x
|
0.37
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
34,199,421
|
34,199,421
|
36,279,526
|
34,199,421
|
34,199,421
|
34,199,421
|
-
|
-
|
Reference price
2 |
7.150
|
8.650
|
8.050
|
7.600
|
25.65
|
23.00
|
23.00
|
23.00
|
Announcement Date
|
2/28/20
|
3/8/21
|
3/7/22
|
3/30/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
346,293
|
451,980
|
442,994
|
592,922
|
1,589,325
|
1,180,442
|
1,255,154
|
1,367,846
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
129,126
|
157,798
|
164,008
|
-
|
997,685
|
620,000
|
522,000
|
584,517
|
Operating Margin
|
37.29%
|
34.91%
|
37.02%
|
-
|
62.77%
|
52.52%
|
41.59%
|
42.73%
|
Earnings before Tax (EBT)
1 |
111,287
|
131,860
|
153,073
|
200,876
|
757,680
|
399,760
|
384,551
|
497,691
|
Net income
1 |
86,220
|
109,327
|
118,678
|
170,277
|
598,285
|
318,631
|
301,885
|
376,579
|
Net margin
|
24.9%
|
24.19%
|
26.79%
|
28.72%
|
37.64%
|
26.99%
|
24.05%
|
27.53%
|
EPS
2 |
2.520
|
3.200
|
3.390
|
4.840
|
17.49
|
9.233
|
8.743
|
11.01
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
0.5200
|
1.000
|
1.100
|
-
|
1.745
|
1.975
|
2.500
|
Announcement Date
|
2/28/20
|
3/8/21
|
3/7/22
|
3/30/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2022 S1
|
2023 Q1
|
---|
Net sales
|
196,709
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
64,583
|
-
|
-
|
Operating Margin
|
32.83%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
42,530
|
67,686
|
-
|
Net margin
|
21.62%
|
-
|
-
|
EPS
1 |
1.240
|
-
|
1.470
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
9/1/20
|
9/8/22
|
4/13/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.2%
|
17.2%
|
15.6%
|
19.7%
|
-
|
17.3%
|
15%
|
16.1%
|
ROA (Net income/ Total Assets)
|
1.65%
|
1.64%
|
1.43%
|
1.76%
|
-
|
1.8%
|
1.53%
|
1.7%
|
Assets
1 |
5,236,880
|
6,659,377
|
8,313,113
|
9,674,830
|
-
|
17,701,704
|
19,688,217
|
22,151,706
|
Book Value Per Share
2 |
16.90
|
20.30
|
22.70
|
25.90
|
-
|
56.20
|
61.80
|
72.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
3/8/21
|
3/7/22
|
3/30/23
|
4/8/24
|
-
|
-
|
-
|
Average target price
33.95
NGN Spread / Average Target +47.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.33% | 591M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +1.36% | 47.1B | | +13.25% | 47B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -.--% | 32.24B |
Commercial Banks
|