End-of-day quote
Nigerian S.E.
06:00:00 2024-05-12 pm EDT
|
5-day change
|
1st Jan Change
|
42.2
NGN
|
+1.81%
|
|
+2.93%
|
+4.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
899,079
|
-
|
-
|
Enterprise Value (EV)
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
899,079
|
899,079
|
899,079
|
P/E ratio
|
4.27
x
|
4.55
x
|
4.26
x
|
3.87
x
|
2.12
x
|
1.62
x
|
2.37
x
|
0.33
x
|
Yield
|
9.43%
|
9.27%
|
11.5%
|
13%
|
-
|
9.17%
|
11.7%
|
15.8%
|
Capitalization / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.68
x
|
0.77
x
|
0.62
x
|
EV / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.68
x
|
0.77
x
|
0.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.24
x
|
1.14
x
|
0.89
x
|
0.74
x
|
-
|
0.77
x
|
0.65
x
|
0.54
x
|
Nbr of stocks (in thousands)
|
27,784,888
|
22,899,430
|
21,893,831
|
21,305,181
|
21,305,181
|
21,305,181
|
-
|
-
|
Reference price
2 |
29.70
|
32.35
|
26.00
|
23.00
|
40.50
|
42.20
|
42.20
|
42.20
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
367,490
|
401,916
|
393,056
|
459,983
|
-
|
1,322,660
|
1,160,651
|
1,442,374
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
236,519
|
254,477
|
230,029
|
226,141
|
712,262
|
515,470
|
602,550
|
817,387
|
Operating Margin
|
64.36%
|
63.32%
|
58.52%
|
49.16%
|
-
|
38.97%
|
51.91%
|
56.67%
|
Earnings before Tax (EBT)
1 |
231,708
|
238,095
|
221,500
|
214,200
|
609,308
|
806,073
|
815,662
|
953,882
|
Net income
1 |
195,382
|
199,609
|
172,107
|
166,737
|
534,425
|
768,720
|
611,194
|
700,863
|
Net margin
|
53.17%
|
49.66%
|
43.79%
|
36.25%
|
-
|
58.12%
|
52.66%
|
48.59%
|
EPS
2 |
6.960
|
7.110
|
6.100
|
5.950
|
19.07
|
26.12
|
17.80
|
129.2
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
3.000
|
3.000
|
3.000
|
-
|
3.870
|
4.958
|
6.655
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
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)
|
37.4%
|
27.1%
|
20.6%
|
18.8%
|
-
|
43.1%
|
26.7%
|
25.8%
|
ROA (Net income/ Total Assets)
|
6.58%
|
4.59%
|
3.4%
|
2.81%
|
-
|
6.1%
|
3.8%
|
3.7%
|
Assets
1 |
2,970,798
|
4,351,786
|
5,061,976
|
5,941,306
|
-
|
12,601,967
|
16,084,053
|
18,942,243
|
Book Value Per Share
2 |
24.00
|
28.40
|
29.40
|
31.00
|
-
|
55.10
|
65.00
|
77.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
Last Close Price
42.2
NGN Average target price
59.57
NGN Spread / Average Target +41.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.20% | 613M | | +24.25% | 208B | | +1.33% | 71.94B | | +8.22% | 57.69B | | +21.54% | 50.35B | | +5.86% | 49.08B | | +33.15% | 46.89B | | +10.93% | 36.93B | | -15.79% | 35.22B | | -.--% | 32.24B |
Commercial Banks
|