End-of-day quote
Nigerian S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
33
NGN
|
-.--%
|
|
+10.00%
|
-14.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
583,975
|
778,633
|
789,622
|
753,516
|
1,213,474
|
1,036,084
|
-
|
-
|
Enterprise Value (EV)
1 |
583,975
|
778,633
|
789,622
|
753,516
|
1,213,474
|
1,036,084
|
1,036,084
|
1,036,084
|
P/E ratio
|
2.8
x
|
3.38
x
|
3.23
x
|
3.36
x
|
1.79
x
|
2.34
x
|
2.14
x
|
1.42
x
|
Yield
|
15.1%
|
12.1%
|
12.3%
|
13.3%
|
10.3%
|
14.8%
|
17.5%
|
27.3%
|
Capitalization / Revenue
|
1.17
x
|
1.41
x
|
1.25
x
|
1.01
x
|
0.73
x
|
0.86
x
|
0.77
x
|
0.63
x
|
EV / Revenue
|
1.17
x
|
1.41
x
|
1.25
x
|
1.01
x
|
0.73
x
|
0.86
x
|
0.77
x
|
0.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.62
x
|
0.7
x
|
0.62
x
|
0.55
x
|
0.52
x
|
0.46
x
|
0.41
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
-
|
-
|
Reference price
2 |
18.60
|
24.80
|
25.15
|
24.00
|
38.65
|
33.00
|
33.00
|
33.00
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
499,151
|
551,427
|
629,839
|
747,594
|
1,655,050
|
1,207,696
|
1,338,425
|
1,642,778
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
267,326
|
295,395
|
340,306
|
-
|
1,205,578
|
647,799
|
810,887
|
940,842
|
Operating Margin
|
53.56%
|
53.57%
|
54.03%
|
-
|
72.84%
|
53.64%
|
60.59%
|
57.27%
|
Earnings before Tax (EBT)
1 |
243,294
|
255,861
|
280,374
|
284,650
|
795,962
|
539,151
|
622,562
|
940,842
|
Net income
1 |
208,693
|
230,374
|
244,402
|
224,050
|
676,569
|
534,172
|
628,359
|
729,066
|
Net margin
|
41.81%
|
41.78%
|
38.8%
|
29.97%
|
40.88%
|
44.23%
|
46.95%
|
44.38%
|
EPS
2 |
6.650
|
7.340
|
7.780
|
7.140
|
21.55
|
14.08
|
15.41
|
23.20
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
3.000
|
3.100
|
3.200
|
4.000
|
4.897
|
5.773
|
9.000
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
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)
|
23.8%
|
22.4%
|
20.4%
|
16.8%
|
36.6%
|
20.4%
|
19.3%
|
-
|
ROA (Net income/ Total Assets)
|
3.39%
|
3.11%
|
2.73%
|
2.1%
|
4.1%
|
2.15%
|
2.15%
|
3%
|
Assets
1 |
6,151,236
|
7,413,961
|
8,964,604
|
10,669,048
|
16,501,683
|
24,845,209
|
29,226,000
|
24,302,200
|
Book Value Per Share
2 |
30.00
|
35.60
|
40.70
|
43.90
|
73.90
|
71.60
|
80.70
|
97.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
Average target price
54.86
NGN Spread / Average Target +66.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.62% | 785M | | +8.64% | 206B | | -1.60% | 70.19B | | +8.99% | 56.34B | | +10.36% | 51.32B | | +16.13% | 48.95B | | +29.62% | 47.48B | | +8.15% | 35.72B | | -18.33% | 34.25B | | -96.60% | 32.24B |
Commercial Banks
|