IHS HOLDING LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.65 USD | +8.96% |
|
+9.28% | -20.65% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,626 | 2,040 | 1,533 | 1,216 | - | - |
| Enterprise Value (EV) 1 | 6,694 | 2,040 | 5,352 | 4,475 | 4,698 | 4,633 |
| P/E ratio | -157 x | -4.42 x | -0.78 x | -0.86 x | 5.33 x | 6.38 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.93 x | 1.04 x | 0.72 x | 0.7 x | 0.64 x | 0.64 x |
| EV / Revenue | 4.24 x | 1.04 x | 2.52 x | 2.57 x | 2.48 x | 2.43 x |
| EV / EBITDA | 7.23 x | 1.98 x | 4.73 x | 4.7 x | 4.48 x | 4.31 x |
| EV / FCF | 19 x | - | 12.4 x | 14 x | 12.3 x | 16.2 x |
| FCF Yield | 5.27% | - | 8.09% | 7.12% | 8.14% | 6.17% |
| Price to Book | 2.68 x | - | 13.9 x | -2.46 x | -1.99 x | -1.73 x |
| Nbr of stocks (in thousands) | 328,054 | 331,688 | 333,193 | 333,074 | - | - |
| Reference price 2 | 14.10 | 6.150 | 4.600 | 3.650 | 3.650 | 3.650 |
| Announcement Date | 3/15/22 | 3/28/23 | 3/12/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,580 | 1,961 | 2,126 | 1,739 | 1,896 | 1,908 |
| EBITDA 1 | - | 926.4 | 1,031 | 1,133 | 951.8 | 1,048 | 1,076 |
| EBIT 1 | - | 388.4 | 312.4 | 530.7 | 452.4 | 512.1 | 575.7 |
| Operating Margin | - | 24.58% | 15.93% | 24.97% | 26.01% | 27.01% | 30.18% |
| Earnings before Tax (EBT) 1 | -152.9 | -8.141 | -543.8 | -1,881 | -1,362 | 222.4 | 251 |
| Net income 1 | -322 | -25.83 | -460.4 | -1,977 | -1,414 | 229.8 | 193.2 |
| Net margin | - | -1.64% | -23.48% | -92.99% | -81.27% | 12.12% | 10.13% |
| EPS 2 | - | -0.0900 | -1.390 | -5.930 | -4.245 | 0.6848 | 0.5724 |
| Free Cash Flow 1 | - | 352.8 | - | 432.8 | 318.7 | 382.4 | 286 |
| FCF margin | - | 22.33% | - | 20.36% | 18.32% | 20.17% | 14.99% |
| FCF Conversion (EBITDA) | - | 38.08% | - | 38.21% | 33.48% | 36.48% | 26.59% |
| FCF Conversion (Net income) | - | - | - | - | - | 166.36% | 148.06% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 9/17/21 | 3/15/22 | 3/28/23 | 3/12/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 415.6 | 446.1 | 467.7 | 521.3 | 526.2 | 602.5 | 546.2 | 467 | 509.8 | 417.7 | 431.5 | 437.8 | 440.7 | 425.9 | 429.6 |
| EBITDA 1 | 216.6 | 244.9 | 239.1 | 274.7 | 272.7 | 335.4 | 303.7 | 232 | 274.2 | 185.2 | 248.2 | 252 | 254.5 | 228.3 | 230.6 |
| EBIT 1 | 78.63 | 164.6 | 96.48 | 131.4 | -26.71 | 194.9 | 166.6 | 7.478 | 174.3 | -7.092 | 148.8 | 151.2 | 151.8 | - | - |
| Operating Margin | 18.92% | 36.89% | 20.63% | 25.21% | -5.08% | 32.35% | 30.5% | 1.6% | 34.18% | -1.7% | 34.48% | 34.54% | 34.45% | - | - |
| Earnings before Tax (EBT) 1 | -121.8 | 34.1 | -160.5 | -93.45 | -323.1 | 22.88 | -1,191 | -248.7 | -438.4 | -1,559 | 61.15 | 66 | 69.57 | - | - |
| Net income 1 | -73.13 | 18.31 | -175.7 | -46.53 | -272.8 | 10.47 | -1,245 | -263.4 | -453.6 | -1,553 | 43.42 | 47.67 | 50.47 | - | - |
| Net margin | -17.6% | 4.11% | -37.56% | -8.93% | -51.85% | 1.74% | -227.89% | -56.39% | -88.98% | -371.84% | 10.06% | 10.89% | 11.45% | - | - |
| EPS 2 | -0.2300 | 0.0500 | -0.5300 | -0.1400 | -0.8200 | 0.0300 | -3.730 | -0.7900 | -1.360 | -4.670 | 0.1246 | 0.1404 | 0.1469 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/15/22 | 5/17/22 | 8/16/22 | 11/15/22 | 3/28/23 | 5/23/23 | 8/15/23 | 11/14/23 | 3/12/24 | 5/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 2,069 | - | 3,819 | 3,259 | 3,483 | 3,417 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 2.233 x | - | 3.372 x | 3.424 x | 3.323 x | 3.177 x |
| Free Cash Flow 1 | - | 353 | - | 433 | 319 | 382 | 286 |
| ROE (net income / shareholders' equity) | - | -1.85% | - | -318% | - | - | - |
| ROA (Net income/ Total Assets) | - | -0.52% | - | -33.8% | -28.2% | 4.33% | 4.7% |
| Assets 1 | - | 4,961 | - | 5,843 | 5,015 | 5,311 | 4,113 |
| Book Value Per Share 2 | - | 5.260 | - | 0.3300 | -1.490 | -1.840 | -2.110 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 402 | - | 576 | 434 | 430 | 499 |
| Capex / Sales | - | 25.48% | - | 27.1% | 24.98% | 22.7% | 26.17% |
| Announcement Date | 9/17/21 | 3/15/22 | 3/28/23 | 3/12/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
3.65
USD
Average target price
8.314
USD
Spread / Average Target
+127.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -20.65% | 1.22B | |
| +9.11% | 206B | |
| +8.67% | 131B | |
| +43.68% | 84.31B | |
| -3.32% | 57.44B | |
| +10.30% | 25.93B | |
| +31.02% | 25.12B | |
| -6.45% | 16.4B | |
| +4.97% | 16.12B | |
| +7.00% | 9.81B |
- Stock Market
- Equities
- IHS Stock
- Financials IHS Holding Limited
