SANLAM KENYA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6 KES | +1.69% |
|
+5.63% | 0.00% |
| Apr. 23 | Sanlam Kenya Plc Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Sanlam Kenya Plc Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,168 | 2,477 | 1,865 | 1,663 | 1,380 | 864.1 |
| Enterprise Value (EV) 1 | 3,987 | 4,131 | 2,828 | 3,058 | 3,902 | 3,552 |
| P/E ratio | -1.57 x | 21.9 x | -15.9 x | -4.14 x | -120 x | -5.36 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.53 x | 0.28 x | 0.2 x | 0.13 x | 0.13 x | 0.12 x |
| EV / Revenue | 0.67 x | 0.46 x | 0.3 x | 0.25 x | 0.35 x | 0.48 x |
| EV / EBITDA | -2.16 x | 3.43 x | 3.88 x | 12.3 x | 4.5 x | 3.86 x |
| EV / FCF | -0.36 x | -4.06 x | 13 x | -1.55 x | -2.76 x | 2.9 x |
| FCF Yield | -281% | -24.6% | 7.71% | -64.6% | -36.2% | 34.4% |
| Price to Book | 2.39 x | 1.72 x | 1.41 x | 2.98 x | 2.52 x | 1.06 x |
| Nbr of stocks (in thousands) | 144,015 | 144,015 | 144,015 | 144,015 | 144,015 | 144,015 |
| Reference price 2 | 22.00 | 17.20 | 12.95 | 11.55 | 9.580 | 6.000 |
| Announcement Date | 4/12/19 | 2/20/20 | 5/5/21 | 5/27/22 | 6/14/23 | 6/11/24 |
1KES in Million2KES
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,957 | 8,940 | 9,556 | 12,476 | 11,005 | 7,327 |
| EBITDA 1 | -1,849 | 1,205 | 728.9 | 247.8 | 866.4 | 920.8 |
| EBIT 1 | -1,894 | 1,112 | 650 | 162.6 | 787.3 | 856.1 |
| Operating Margin | -31.8% | 12.44% | 6.8% | 1.3% | 7.15% | 11.68% |
| Earnings before Tax (EBT) 1 | -2,129 | 550.1 | 43.28 | -413.7 | 327.7 | 242.8 |
| Net income 1 | -2,017 | 113.3 | -117 | -401.3 | -11.36 | -161.1 |
| Net margin | -33.86% | 1.27% | -1.22% | -3.22% | -0.1% | -2.2% |
| EPS 2 | -14.01 | 0.7870 | -0.8126 | -2.790 | -0.0800 | -1.120 |
| Free Cash Flow 1 | -11,222 | -1,017 | 218 | -1,975 | -1,414 | 1,223 |
| FCF margin | -188.39% | -11.38% | 2.28% | -15.83% | -12.85% | 16.69% |
| FCF Conversion (EBITDA) | - | - | 29.91% | - | - | 132.78% |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/12/19 | 2/20/20 | 5/5/21 | 5/27/22 | 6/14/23 | 6/11/24 |
1KES in Million2KES
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 818 | 1,654 | 963 | 1,394 | 2,522 | 2,688 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -0.4427 x | 1.372 x | 1.321 x | 5.627 x | 2.911 x | 2.919 x |
| Free Cash Flow 1 | -11,222 | -1,017 | 218 | -1,975 | -1,414 | 1,223 |
| ROE (net income / shareholders' equity) | -70.2% | 6.89% | -4.61% | -63.7% | -9.51% | -13.6% |
| ROA (Net income/ Total Assets) | -4.02% | 2.39% | 1.34% | 0.31% | 1.37% | 1.48% |
| Assets 1 | 50,187 | 4,740 | -8,727 | -129,825 | -828.9 | -10,880 |
| Book Value Per Share 2 | 9.220 | 10.00 | 9.190 | 3.880 | 3.800 | 5.640 |
| Cash Flow per Share 2 | 18.60 | 8.300 | 14.90 | 11.90 | 11.40 | 14.20 |
| Capex 1 | 125 | 154 | 35.2 | 24.3 | 22.2 | 17.5 |
| Capex / Sales | 2.09% | 1.72% | 0.37% | 0.19% | 0.2% | 0.24% |
| Announcement Date | 4/12/19 | 2/20/20 | 5/5/21 | 5/27/22 | 6/14/23 | 6/11/24 |
1KES in Million2KES
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 6.68M | |
| +7.11% | 101B | |
| +2.21% | 96.89B | |
| +33.15% | 80.25B | |
| -21.23% | 78.57B | |
| +41.51% | 36.28B | |
| +33.74% | 33.33B | |
| +13.18% | 19.34B | |
| +0.01% | 16.42B | |
| +25.93% | 13.45B |
- Stock Market
- Equities
- SLAM Stock
- Financials Sanlam Kenya Plc
