Financials Access Holdings Plc

Equities

ACCESSCORP

NGACCESS0005

Banks

End-of-day quote Nigerian S.E. Other stock markets 06:00:00 2024-06-04 pm EDT			5-day change	1st Jan Change
17.15 ^NGN	0.00%		0.00%	-25.92%

May. 22	Kenya's KCB Group first quarter pretax profit up 53%	RE
Apr. 30	Access Holdings Plc Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	355,452	294,196	324,013	294,195	794,976	590,496	-	-
Enterprise Value (EV) ¹	355,452	294,196	324,013	294,195	794,976	590,496	590,496	590,496
P/E ratio	3.51 x	2.86 x	2.09 x	1.95 x	1.34 x	1.53 x	1.6 x	1.34 x
Yield	6.5%	9.47%	10.8%	-	-	14.2%	15%	17.3%
Capitalization / Revenue	0.91 x	0.57 x	0.52 x	-	-	0.3 x	0.32 x	0.28 x
EV / Revenue	0.91 x	0.57 x	0.52 x	-	-	0.3 x	0.32 x	0.28 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	0.56 x	0.4 x	0.32 x	-	-	0.25 x	0.23 x	0.2 x
Nbr of stocks (in thousands)	35,545,226	34,816,123	34,840,135	34,611,196	34,340,226	34,431,226	-	-
Reference price ²	10.00	8.450	9.300	8.500	23.15	17.15	17.15	17.15
Announcement Date	3/6/20	3/31/21	3/17/22	4/20/23	3/27/24	-	-	-

¹NGN in Million²NGN

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	389,338	516,119	628,477	-	-	1,944,009	1,854,862	2,075,810
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	135,568	189,610	257,337	-	-	980,519	754,773	772,480
Operating Margin	34.82%	36.74%	40.95%	-	-	50.44%	40.69%	37.21%
Earnings before Tax (EBT) ¹	115,379	125,922	176,701	170,402	729,001	635,326	574,416	673,005
Net income ¹	96,502	169,917	158,328	155,838	612,493	510,668	462,862	538,864
Net margin	24.79%	32.92%	25.19%	-	-	26.27%	24.95%	25.96%
EPS ²	2.850	2.950	4.450	4.360	17.23	11.20	10.69	12.77
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.6500	0.8000	1.000	-	-	2.440	2.577	2.973
Announcement Date	3/6/20	3/31/21	3/17/22	4/20/23	3/27/24	-	-	-

¹NGN in Million²NGN

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 Q1
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	56,494
Net margin	-
EPS	-
Dividend per Share	-
Announcement Date	5/5/22

¹NGN in Million

Estimates

Balance Sheet Analysis

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)	17.7%	15.6%	17.9%	-	-	18.4%	15.4%	15.4%
ROA (Net income/ Total Assets)	1.6%	1.34%	1.55%	-	-	1.6%	1.3%	1.33%
Assets ¹	6,050,277	12,680,347	10,206,120	-	-	31,916,750	35,604,744	40,414,901
Book Value Per Share ²	17.80	21.40	28.90	-	-	68.70	74.10	85.70
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	3/6/20	3/31/21	3/17/22	4/20/23	3/27/24	-	-	-

¹NGN in Million²NGN

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Access Holdings Plc

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

17.15 NGN

Average target price

28.99 NGN

Spread / Average Target

+69.04%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Commercial Banks

	1st Jan change	Capi.
ACCESS HOLDINGS PLC	-25.92%	407M
AGRICULTURAL BANK OF CHINA LIMITED	+9.63%	209B
PT BANK CENTRAL ASIA TBK	+0.53%	71.48B
ANZ GROUP HOLDINGS LIMITED	+12.11%	57.39B
INDUSTRIAL BANK CO., LTD.	+8.27%	50.31B
CRÉDIT AGRICOLE S.A.	+13.02%	47.74B
CHINA CITIC BANK CO., LTD.	+29.62%	45.92B
JAPAN POST BANK CO., LTD.	+6.62%	35.49B
QATAR NATIONAL BANK (Q.P.S.C.)	-17.54%	34.58B
INVEST BANK	-96.60%	32.24B

Commercial Banks