Financials United Bank for Africa Plc

Equities

UBA

NGUBA0000001

Banks

End-of-day quote Nigerian S.E. 06:00:00 2024-07-09 pm EDT 5-day change 1st Jan Change
22.75 NGN -1.30% Intraday chart for United Bank for Africa Plc 0.00% -11.31%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 244,526 295,825 292,050 259,916 877,215 778,037 - -
Enterprise Value (EV) 1 244,526 295,825 292,050 259,916 877,215 778,037 778,037 778,037
P/E ratio 2.84 x 2.7 x 2.37 x 1.57 x 1.47 x 1.22 x 1.52 x 1.31 x
Yield 14% 6.01% 12.4% 14.5% 10.9% 11.2% 10.8% 13%
Capitalization / Revenue 0.71 x 0.65 x 0.66 x 0.44 x 0.55 x 0.34 x 0.37 x 0.32 x
EV / Revenue 0.71 x 0.65 x 0.66 x 0.44 x 0.55 x 0.34 x 0.37 x 0.32 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.42 x 0.43 x 0.35 x 0.29 x 0.45 x 0.32 x 0.29 x 0.24 x
Nbr of stocks (in thousands) 34,199,421 34,199,421 36,279,526 34,199,421 34,199,421 34,199,421 - -
Reference price 2 7.150 8.650 8.050 7.600 25.65 22.75 22.75 22.75
Announcement Date 2/28/20 3/8/21 3/7/22 3/30/23 4/8/24 - - -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 346,293 451,980 442,994 592,922 1,589,325 2,311,281 2,084,882 2,396,954
EBITDA - - - - - - - -
EBIT 1 129,126 157,798 164,008 - 997,685 1,197,244 993,627 1,091,812
Operating Margin 37.29% 34.91% 37.02% - 62.77% 51.8% 47.66% 45.55%
Earnings before Tax (EBT) 1 111,287 131,860 153,073 200,876 757,680 400,901 549,206 919,065
Net income 1 86,220 109,327 118,678 170,277 598,285 774,586 461,942 553,001
Net margin 24.9% 24.19% 26.79% 28.72% 37.64% 33.51% 22.16% 23.07%
EPS 2 2.520 3.200 3.390 4.840 17.49 18.58 14.97 17.37
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.000 0.5200 1.000 1.100 2.800 2.540 2.462 2.950
Announcement Date 2/28/20 3/8/21 3/7/22 3/30/23 4/8/24 - - -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2022 S1 2023 Q1
Net sales 196,709 - -
EBITDA - - -
EBIT 64,583 - -
Operating Margin 32.83% - -
Earnings before Tax (EBT) - - -
Net income 42,530 67,686 -
Net margin 21.62% - -
EPS 1 1.240 - 1.470
Dividend per Share - - -
Announcement Date 9/1/20 9/8/22 4/13/23
1NGN
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) 16.2% 17.2% 15.6% 19.7% 42% 31.6% 20.3% 19.6%
ROA (Net income/ Total Assets) 1.65% 1.64% 1.43% 1.76% 3.8% 3.3% 2.27% 2.37%
Assets 1 5,236,880 6,659,377 8,313,113 9,674,830 15,755,537 23,472,303 20,379,764 23,366,207
Book Value Per Share 2 16.90 20.30 22.70 25.90 57.40 70.60 79.70 95.60
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/28/20 3/8/21 3/7/22 3/30/23 4/8/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
22.75 NGN
Average target price
35.66 NGN
Spread / Average Target
+56.75%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. UBA Stock
  4. Financials United Bank for Africa Plc