End-of-day quote
Nigerian S.E.
06:00:00 2024-06-04 pm EDT
|
5-day change
|
1st Jan Change
|
293.9
NGN
|
0.00%
|
|
+9.99%
|
+52.28%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
64,000
|
47,500
|
70,950
|
87,800
|
137,500
|
193,000
|
Enterprise Value (EV)
1 |
79,735
|
67,245
|
88,185
|
124,445
|
193,624
|
253,578
|
P/E ratio
|
14.9
x
|
12.4
x
|
13.5
x
|
4.54
x
|
10.6
x
|
5.87
x
|
Yield
|
3.13%
|
4.21%
|
2.82%
|
8.66%
|
6.4%
|
13.6%
|
Capitalization / Revenue
|
3
x
|
2.41
x
|
2.97
x
|
1.85
x
|
1.7
x
|
1.88
x
|
EV / Revenue
|
3.74
x
|
3.41
x
|
3.69
x
|
2.62
x
|
2.39
x
|
2.48
x
|
EV / EBITDA
|
8.97
x
|
7.02
x
|
7.17
x
|
3.95
x
|
6
x
|
4.32
x
|
EV / FCF
|
-7.79
x
|
-14.9
x
|
1,972
x
|
4.35
x
|
-23.6
x
|
-25.8
x
|
FCF Yield
|
-12.8%
|
-6.7%
|
0.05%
|
23%
|
-4.24%
|
-3.88%
|
Price to Book
|
2.65
x
|
1.7
x
|
2.28
x
|
2.95
x
|
4.03
x
|
3.38
x
|
Nbr of stocks (in thousands)
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
Reference price
2 |
64.00
|
47.50
|
70.95
|
87.80
|
137.5
|
193.0
|
Announcement Date
|
6/1/19
|
5/29/20
|
4/1/21
|
5/19/22
|
8/3/23
|
4/30/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
21,345
|
19,724
|
23,892
|
47,426
|
81,030
|
102,419
|
EBITDA
1 |
8,894
|
9,573
|
12,306
|
31,472
|
32,260
|
58,747
|
EBIT
1 |
7,611
|
8,142
|
10,547
|
28,853
|
28,221
|
54,760
|
Operating Margin
|
35.66%
|
41.28%
|
44.15%
|
60.84%
|
34.83%
|
53.47%
|
Earnings before Tax (EBT)
1 |
6,321
|
6,060
|
8,690
|
26,378
|
19,815
|
50,007
|
Net income
1 |
4,284
|
3,839
|
5,262
|
19,320
|
13,032
|
32,861
|
Net margin
|
20.07%
|
19.46%
|
22.02%
|
40.74%
|
16.08%
|
32.09%
|
EPS
2 |
4.284
|
3.839
|
5.260
|
19.32
|
13.03
|
32.86
|
Free Cash Flow
1 |
-10,230
|
-4,506
|
44.72
|
28,589
|
-8,202
|
-9,845
|
FCF margin
|
-47.93%
|
-22.85%
|
0.19%
|
60.28%
|
-10.12%
|
-9.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
0.36%
|
90.84%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
0.85%
|
147.98%
|
-
|
-
|
Dividend per Share
2 |
2.000
|
2.000
|
2.000
|
7.600
|
8.800
|
26.30
|
Announcement Date
|
6/1/19
|
5/29/20
|
4/1/21
|
5/19/22
|
8/3/23
|
4/30/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
15,735
|
19,745
|
17,235
|
36,645
|
56,124
|
60,578
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.769
x
|
2.062
x
|
1.4
x
|
1.164
x
|
1.74
x
|
1.031
x
|
Free Cash Flow
1 |
-10,230
|
-4,506
|
44.7
|
28,589
|
-8,202
|
-9,845
|
ROE (net income / shareholders' equity)
|
18.6%
|
14.7%
|
17.9%
|
63.5%
|
40.8%
|
72%
|
ROA (Net income/ Total Assets)
|
9.09%
|
7.83%
|
9.11%
|
16.8%
|
12.9%
|
22.6%
|
Assets
1 |
47,134
|
49,031
|
57,784
|
114,836
|
100,850
|
145,313
|
Book Value Per Share
2 |
24.20
|
27.90
|
31.10
|
29.80
|
34.20
|
57.20
|
Cash Flow per Share
2 |
2.550
|
5.210
|
2.590
|
22.40
|
10.10
|
9.790
|
Capex
1 |
17,688
|
7,150
|
7,383
|
5,388
|
12,540
|
12,420
|
Capex / Sales
|
82.87%
|
36.25%
|
30.9%
|
11.36%
|
15.48%
|
12.13%
|
Announcement Date
|
6/1/19
|
5/29/20
|
4/1/21
|
5/19/22
|
8/3/23
|
4/30/24
|
Last Close Price
293.9
NGN Average target price
297
NGN Spread / Average Target +1.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +52.28% | 203M | | +0.85% | 286B | | -5.75% | 91.19B | | -6.33% | 42.1B | | +2.01% | 41.5B | | +6.01% | 40.11B | | +3.71% | 38.08B | | -14.73% | 30.2B | | -6.98% | 29.01B | | +9.17% | 24.6B |
Other Food Processing
|