End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
30.5
NGN
|
0.00%
|
|
0.00%
|
-7.72%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73,807
|
87,133
|
118,091
|
127,317
|
127,112
|
125,062
|
-
|
-
|
Enterprise Value (EV)
1 |
183,537
|
87,133
|
230,316
|
272,116
|
127,112
|
452,186
|
447,262
|
445,812
|
P/E ratio
|
18
x
|
8.33
x
|
4.51
x
|
4.96
x
|
4.28
x
|
55.5
x
|
3.65
x
|
2.47
x
|
Yield
|
5.56%
|
6.59%
|
5.73%
|
6.92%
|
-
|
0.82%
|
11.7%
|
15.8%
|
Capitalization / Revenue
|
0.14
x
|
0.15
x
|
0.15
x
|
0.11
x
|
-
|
0.06
x
|
0.05
x
|
0.05
x
|
EV / Revenue
|
0.35
x
|
0.15
x
|
0.3
x
|
0.23
x
|
-
|
0.22
x
|
0.19
x
|
0.17
x
|
EV / EBITDA
|
3.45
x
|
1.56
x
|
3.03
x
|
3.09
x
|
-
|
4.5
x
|
2.85
x
|
2.37
x
|
EV / FCF
|
3.95
x
|
1.73
x
|
20.2
x
|
80.4
x
|
-
|
-29.3
x
|
75.1
x
|
27.7
x
|
FCF Yield
|
25.3%
|
58%
|
4.96%
|
1.24%
|
-
|
-3.41%
|
1.33%
|
3.61%
|
Price to Book
|
0.51
x
|
0.59
x
|
0.7
x
|
0.68
x
|
-
|
0.58
x
|
0.5
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
4,100,380
|
4,100,396
|
4,100,396
|
4,100,396
|
4,100,396
|
4,100,396
|
-
|
-
|
Reference price
2 |
18.00
|
21.25
|
28.80
|
31.05
|
31.00
|
30.50
|
30.50
|
30.50
|
Announcement Date
|
7/12/19
|
8/3/20
|
6/29/21
|
5/31/22
|
8/29/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
527,405
|
573,774
|
771,608
|
1,162,420
|
-
|
2,090,483
|
2,397,003
|
2,699,594
|
EBITDA
1 |
53,136
|
55,689
|
76,106
|
88,089
|
-
|
100,474
|
157,002
|
188,364
|
EBIT
1 |
32,297
|
35,080
|
52,197
|
65,513
|
-
|
69,000
|
124,330
|
153,828
|
Operating Margin
|
6.12%
|
6.11%
|
6.76%
|
5.64%
|
-
|
3.3%
|
5.19%
|
5.7%
|
Earnings before Tax (EBT)
1 |
10,174
|
17,497
|
37,194
|
41,118
|
-
|
3,293
|
49,866
|
73,146
|
Net income
1 |
4,000
|
11,377
|
25,717
|
28,015
|
29,733
|
2,278
|
34,276
|
50,536
|
Net margin
|
0.76%
|
1.98%
|
3.33%
|
2.41%
|
-
|
0.11%
|
1.43%
|
1.87%
|
EPS
2 |
1.000
|
2.550
|
6.380
|
6.260
|
7.250
|
0.5500
|
8.350
|
12.35
|
Free Cash Flow
1 |
46,481
|
50,495
|
11,426
|
3,384
|
-
|
-15,427
|
5,958
|
16,116
|
FCF margin
|
8.81%
|
8.8%
|
1.48%
|
0.29%
|
-
|
-0.74%
|
0.25%
|
0.6%
|
FCF Conversion (EBITDA)
|
87.48%
|
90.67%
|
15.01%
|
3.84%
|
-
|
-
|
3.79%
|
8.56%
|
FCF Conversion (Net income)
|
1,161.99%
|
443.84%
|
44.43%
|
12.08%
|
-
|
-
|
17.38%
|
31.89%
|
Dividend per Share
2 |
1.000
|
1.400
|
1.650
|
2.150
|
-
|
0.2500
|
3.580
|
4.810
|
Announcement Date
|
7/12/19
|
8/3/20
|
6/29/21
|
5/31/22
|
8/29/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
109,730
|
-
|
112,224
|
144,798
|
-
|
327,124
|
322,200
|
320,750
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.065
x
|
-
|
1.475
x
|
1.644
x
|
-
|
3.256
x
|
2.052
x
|
1.703
x
|
Free Cash Flow
1 |
46,481
|
50,495
|
11,426
|
3,384
|
-
|
-15,427
|
5,958
|
16,116
|
ROE (net income / shareholders' equity)
|
2.84%
|
7.15%
|
16.5%
|
15.8%
|
-
|
6.95%
|
3.35%
|
14.1%
|
ROA (Net income/ Total Assets)
|
1.94%
|
2.47%
|
5.35%
|
4.62%
|
-
|
0.2%
|
2.65%
|
3.45%
|
Assets
1 |
206,292
|
461,512
|
480,511
|
605,866
|
-
|
1,139,000
|
1,293,453
|
1,464,812
|
Book Value Per Share
2 |
35.00
|
36.30
|
41.00
|
45.60
|
-
|
52.50
|
60.80
|
71.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
26,223
|
-
|
-
|
40,653
|
-
|
34,707
|
63,815
|
76,503
|
Capex / Sales
|
4.97%
|
-
|
-
|
3.5%
|
-
|
1.66%
|
2.66%
|
2.83%
|
Announcement Date
|
7/12/19
|
8/3/20
|
6/29/21
|
5/31/22
|
8/29/23
|
-
|
-
|
-
|
Last Close Price
30.5
NGN Average target price
41.24
NGN Spread / Average Target +35.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.72% | 94.04M | | -5.57% | 266B | | -1.21% | 94.98B | | +3.95% | 46.39B | | +7.54% | 39.99B | | -0.03% | 39.95B | | +2.27% | 38.02B | | -16.09% | 30.16B | | -5.60% | 28.72B | | +12.13% | 24.54B |
Other Food Processing
|