End-of-day quote
Nigerian S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
47
NGN
|
-.--%
|
|
+20.51%
|
-17.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
163,200
|
211,200
|
211,356
|
194,957
|
692,372
|
570,903
|
-
|
-
|
Enterprise Value (EV)
1 |
139,934
|
167,519
|
109,330
|
20,874
|
692,372
|
346,032
|
309,194
|
304,918
|
P/E ratio
|
7.27
x
|
7.18
x
|
9.56
x
|
3.56
x
|
-9.39
x
|
-5.86
x
|
-15.9
x
|
127
x
|
Yield
|
8.09%
|
8.52%
|
5.75%
|
9.35%
|
-
|
-
|
4.64%
|
7.11%
|
Capitalization / Revenue
|
1.01
x
|
0.99
x
|
0.77
x
|
0.48
x
|
-
|
0.93
x
|
0.81
x
|
0.72
x
|
EV / Revenue
|
0.87
x
|
0.78
x
|
0.4
x
|
0.05
x
|
-
|
0.56
x
|
0.44
x
|
0.39
x
|
EV / EBITDA
|
3.86
x
|
3.19
x
|
2.26
x
|
0.23
x
|
-
|
3.35
x
|
2.2
x
|
1.85
x
|
EV / FCF
|
8.45
x
|
4.98
x
|
-
|
0.26
x
|
-
|
8.36
x
|
14.8
x
|
4.84
x
|
FCF Yield
|
11.8%
|
20.1%
|
-
|
380%
|
-
|
12%
|
6.74%
|
20.7%
|
Price to Book
|
-
|
1.71
x
|
-
|
1.14
x
|
-
|
13.5
x
|
8.26
x
|
6.81
x
|
Nbr of stocks (in thousands)
|
12,000,000
|
12,000,000
|
12,146,878
|
12,146,878
|
12,146,878
|
12,146,878
|
-
|
-
|
Reference price
2 |
13.60
|
17.60
|
17.40
|
16.05
|
57.00
|
47.00
|
47.00
|
47.00
|
Announcement Date
|
5/30/20
|
3/1/21
|
3/3/22
|
3/2/23
|
3/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
161,086
|
214,298
|
276,055
|
403,246
|
-
|
613,176
|
703,418
|
790,940
|
EBITDA
1 |
36,214
|
52,566
|
48,292
|
92,142
|
-
|
103,270
|
140,430
|
164,626
|
EBIT
1 |
30,262
|
44,867
|
39,020
|
82,410
|
-
|
92,142
|
128,280
|
150,738
|
Operating Margin
|
18.79%
|
20.94%
|
14.13%
|
20.44%
|
-
|
15.03%
|
18.24%
|
19.06%
|
Earnings before Tax (EBT)
1 |
-
|
44,938
|
-
|
82,303
|
-
|
-139,185
|
-51,437
|
6,437
|
Net income
1 |
22,448
|
29,765
|
22,058
|
54,738
|
-73,743
|
-97,430
|
-36,006
|
4,506
|
Net margin
|
13.94%
|
13.89%
|
7.99%
|
13.57%
|
-
|
-15.89%
|
-5.12%
|
0.57%
|
EPS
2 |
1.870
|
2.450
|
1.820
|
4.510
|
-6.070
|
-8.020
|
-2.960
|
0.3700
|
Free Cash Flow
1 |
16,558
|
33,612
|
-
|
79,235
|
-
|
41,416
|
20,840
|
62,987
|
FCF margin
|
10.28%
|
15.68%
|
-
|
19.65%
|
-
|
6.75%
|
2.96%
|
7.96%
|
FCF Conversion (EBITDA)
|
45.72%
|
63.94%
|
-
|
85.99%
|
-
|
40.1%
|
14.84%
|
38.26%
|
FCF Conversion (Net income)
|
73.76%
|
112.93%
|
-
|
144.75%
|
-
|
-
|
-
|
1,397.85%
|
Dividend per Share
2 |
1.100
|
1.500
|
1.000
|
1.500
|
-
|
-
|
2.180
|
3.340
|
Announcement Date
|
5/30/20
|
3/1/21
|
3/3/22
|
3/2/23
|
3/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
23,266
|
43,681
|
102,025
|
174,083
|
-
|
224,871
|
261,709
|
265,985
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,558
|
33,612
|
-
|
79,235
|
-
|
41,416
|
20,840
|
62,987
|
ROE (net income / shareholders' equity)
|
21.6%
|
25.5%
|
17.4%
|
36.5%
|
-
|
-62%
|
95.8%
|
107%
|
ROA (Net income/ Total Assets)
|
12.2%
|
12.6%
|
6.92%
|
12.9%
|
-
|
-5.3%
|
6.5%
|
9.1%
|
Assets
1 |
184,411
|
235,869
|
318,767
|
425,971
|
-
|
1,838,302
|
-553,938
|
49,516
|
Book Value Per Share
2 |
-
|
10.30
|
-
|
14.10
|
-
|
3.480
|
5.690
|
6.900
|
Cash Flow per Share
2 |
-
|
4.980
|
-
|
-
|
-
|
-0.5700
|
-
|
-0.8800
|
Capex
1 |
21,797
|
26,860
|
-
|
26,152
|
-
|
41,208
|
44,978
|
50,530
|
Capex / Sales
|
13.53%
|
12.53%
|
-
|
6.49%
|
-
|
6.72%
|
6.39%
|
6.39%
|
Announcement Date
|
5/30/20
|
3/1/21
|
3/3/22
|
3/2/23
|
3/2/24
|
-
|
-
|
-
|
Average target price
35.21
NGN Spread / Average Target -25.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.54% | 432M | | -2.00% | 277B | | -5.38% | 91.92B | | -4.35% | 42.95B | | +0.75% | 41.25B | | +6.11% | 40.01B | | +5.54% | 38.81B | | -13.54% | 30.87B | | -11.43% | 27.21B | | +7.73% | 24.19B |
Other Food Processing
|