Financials BK Group PLC

Equities

BKG

KE5000008986

End-of-day quote Nairobi S.E. 06:00:00 2024-06-10 pm EDT 5-day change 1st Jan Change
35.55 KES -0.70% Intraday chart for BK Group PLC +4.56% -0.70%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 225,580 163,481 231,906 248,937 262,771
Enterprise Value (EV) 1 45,972 35,819 -158,846 145,458 -96,826
P/E ratio 6.14 x 4.25 x 4.54 x 4.22 x 3.59 x
Yield 5.72% - 11.2% 12% 11.4%
Capitalization / Revenue 2.2 x 1.6 x 1.66 x 1.43 x 1.28 x
EV / Revenue 0.45 x 0.35 x -1.13 x 0.83 x -0.47 x
EV / EBITDA - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 1.04 x 0.63 x 0.82 x 0.79 x 0.73 x
Nbr of stocks (in thousands) 896,759 904,547 904,547 920,000 918,515
Reference price 2 251.6 180.7 256.4 270.6 286.1
Announcement Date 5/16/20 4/30/21 6/9/22 3/30/23 5/22/24
1RWF in Million2RWF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 92,640 102,592 102,468 140,098 174,249 205,755
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 42,602 52,093 57,066 76,881 88,455 109,712
Net income 1 27,278 36,925 38,433 51,078 58,894 73,869
Net margin 29.45% 35.99% 37.51% 36.46% 33.8% 35.9%
EPS 2 39.34 41.00 42.49 56.47 64.12 79.59
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 12.20 14.40 - 28.70 32.50 32.62
Announcement Date 4/1/19 5/16/20 4/30/21 6/9/22 3/30/23 5/22/24
1RWF in Million2RWF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 143,729 179,608 127,662 390,751 103,478 359,596
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 17.2% 18% 16% 19% 19.8% 21.8%
ROA (Net income/ Total Assets) 3.41% 3.93% 3.31% 3.59% 3.47% 3.77%
Assets 1 799,712 938,508 1,161,548 1,424,405 1,698,273 1,961,637
Book Value Per Share 2 216.0 243.0 285.0 313.0 343.0 390.0
Cash Flow per Share 2 179.0 138.0 203.0 315.0 361.0 544.0
Capex - 2,137 4,584 3,834 5,087 8,647
Capex / Sales - 2.08% 4.47% 2.74% 2.92% 4.2%
Announcement Date 4/1/19 5/16/20 4/30/21 6/9/22 3/30/23 5/22/24
1RWF in Million2RWF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
359.1 RWF
Average target price
538 RWF
Spread / Average Target
+49.83%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BKG Stock
  4. Financials BK Group PLC