End-of-day quote
Nairobi S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
185
KES
|
+1.23%
|
|
-3.14%
|
0.00%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
36,164
|
29,333
|
25,438
|
20,582
|
22,956
|
14,404
|
Enterprise Value (EV)
1 |
21,367
|
12,145
|
10,703
|
13,622
|
18,303
|
9,882
|
P/E ratio
|
9.2
x
|
7.71
x
|
7.15
x
|
5.67
x
|
3.52
x
|
2.26
x
|
Yield
|
1.8%
|
2.22%
|
2.56%
|
3.17%
|
2.84%
|
4.53%
|
Capitalization / Revenue
|
1.17
x
|
1.06
x
|
0.78
x
|
0.62
x
|
0.58
x
|
0.43
x
|
EV / Revenue
|
0.69
x
|
0.44
x
|
0.33
x
|
0.41
x
|
0.46
x
|
0.29
x
|
EV / EBITDA
|
5.56
x
|
3.1
x
|
2.71
x
|
3.53
x
|
2.75
x
|
4.22
x
|
EV / FCF
|
85.4
x
|
-1.45
x
|
0.15
x
|
-4.79
x
|
1.37
x
|
0.83
x
|
FCF Yield
|
1.17%
|
-68.9%
|
652%
|
-20.9%
|
73.1%
|
121%
|
Price to Book
|
1.54
x
|
1.12
x
|
0.9
x
|
0.63
x
|
0.58
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
72,473
|
72,473
|
72,473
|
72,473
|
72,473
|
72,473
|
Reference price
2 |
499.0
|
404.8
|
351.0
|
284.0
|
316.8
|
198.8
|
Announcement Date
|
4/13/18
|
4/30/19
|
4/15/21
|
4/15/21
|
3/31/22
|
4/19/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
31,031
|
27,757
|
32,765
|
33,014
|
39,401
|
33,875
|
EBITDA
1 |
3,846
|
3,922
|
3,955
|
3,854
|
6,644
|
2,340
|
EBIT
1 |
3,736
|
3,816
|
3,954
|
3,755
|
6,535
|
2,284
|
Operating Margin
|
12.04%
|
13.75%
|
12.07%
|
11.38%
|
16.59%
|
6.74%
|
Earnings before Tax (EBT)
1 |
5,161
|
5,410
|
5,007
|
5,077
|
8,432
|
7,531
|
Net income
1 |
3,932
|
3,806
|
3,556
|
3,628
|
6,514
|
6,387
|
Net margin
|
12.67%
|
13.71%
|
10.85%
|
10.99%
|
16.53%
|
18.85%
|
EPS
2 |
54.26
|
52.52
|
49.07
|
50.06
|
89.88
|
88.13
|
Free Cash Flow
1 |
250.1
|
-8,367
|
69,785
|
-2,845
|
13,386
|
11,944
|
FCF margin
|
0.81%
|
-30.14%
|
212.99%
|
-8.62%
|
33.97%
|
35.26%
|
FCF Conversion (EBITDA)
|
6.5%
|
-
|
1,764.48%
|
-
|
201.46%
|
510.47%
|
FCF Conversion (Net income)
|
6.36%
|
-
|
1,962.21%
|
-
|
205.49%
|
187%
|
Dividend per Share
2 |
9.000
|
9.000
|
9.000
|
9.000
|
9.000
|
9.000
|
Announcement Date
|
4/13/18
|
4/30/19
|
4/15/21
|
4/15/21
|
3/31/22
|
4/19/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
14,797
|
17,188
|
14,735
|
6,960
|
4,653
|
4,522
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
250
|
-8,367
|
69,785
|
-2,845
|
13,386
|
11,944
|
ROE (net income / shareholders' equity)
|
18.1%
|
15.7%
|
13.7%
|
12.4%
|
17.6%
|
14.5%
|
ROA (Net income/ Total Assets)
|
2.39%
|
2.18%
|
2.02%
|
1.7%
|
2.71%
|
0.88%
|
Assets
1 |
164,649
|
174,897
|
175,750
|
213,256
|
240,138
|
728,862
|
Book Value Per Share
2 |
325.0
|
361.0
|
390.0
|
452.0
|
544.0
|
629.0
|
Cash Flow per Share
2 |
204.0
|
237.0
|
207.0
|
129.0
|
95.30
|
84.90
|
Capex
1 |
174
|
147
|
255
|
85.5
|
1,002
|
225
|
Capex / Sales
|
0.56%
|
0.53%
|
0.78%
|
0.26%
|
2.54%
|
0.67%
|
Announcement Date
|
4/13/18
|
4/30/19
|
4/15/21
|
4/15/21
|
3/31/22
|
4/19/23
|
Average target price
257.4
KES Spread / Average Target +39.12% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 98.38M | | +10.06% | 110B | | +10.27% | 99.67B | | +4.76% | 97.53B | | +1.07% | 69.25B | | +9.67% | 19.64B | | -4.04% | 12.38B | | +10.73% | 10.98B | | +9.58% | 10.43B | | +20.11% | 10B |
Other Multiline Insurance & Brokers
|