End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
36
NGN
|
0.00%
|
|
+9.09%
|
+14.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
246,449
|
339,069
|
385,782
|
386,587
|
507,396
|
579,881
|
-
|
-
|
Enterprise Value (EV)
1 |
246,449
|
335,479
|
359,012
|
386,587
|
507,396
|
579,881
|
579,881
|
579,881
|
P/E ratio
|
2.14
x
|
11
x
|
7.56
x
|
7.21
x
|
9.94
x
|
9.39
x
|
8.04
x
|
-
|
Yield
|
6.54%
|
4.75%
|
8.35%
|
8.33%
|
6.35%
|
6.21%
|
8.01%
|
-
|
Capitalization / Revenue
|
1.16
x
|
1.47
x
|
1.32
x
|
1.04
x
|
1.25
x
|
1.21
x
|
1.23
x
|
1.01
x
|
EV / Revenue
|
1.16
x
|
1.47
x
|
1.32
x
|
1.04
x
|
1.25
x
|
1.21
x
|
1.23
x
|
1.01
x
|
EV / EBITDA
|
3.79
x
|
4.49
x
|
3.95
x
|
3.53
x
|
3.92
x
|
3.64
x
|
3.64
x
|
3.15
x
|
EV / FCF
|
-
|
6,125,248
x
|
7,535,994
x
|
4,990,743
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
0.94
x
|
1.02
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
16,107,795
|
16,107,796
|
16,107,796
|
16,107,796
|
16,107,796
|
16,107,796
|
-
|
-
|
Reference price
2 |
15.30
|
21.05
|
23.95
|
24.00
|
31.50
|
36.00
|
36.00
|
36.00
|
Announcement Date
|
4/6/20
|
3/24/21
|
3/1/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
212,999
|
230,573
|
293,086
|
373,245
|
405,503
|
479,223
|
473,256
|
571,907
|
EBITDA
1 |
65,080
|
75,462
|
97,764
|
109,601
|
129,317
|
159,132
|
159,234
|
184,141
|
EBIT
1 |
34,910
|
45,673
|
65,107
|
84,194
|
102,023
|
126,045
|
127,287
|
144,903
|
Operating Margin
|
16.39%
|
19.81%
|
22.21%
|
22.56%
|
25.16%
|
26.3%
|
26.9%
|
25.34%
|
Earnings before Tax (EBT)
1 |
17,892
|
37,572
|
62,254
|
69,745
|
80,695
|
101,746
|
118,358
|
133,507
|
Net income
1 |
115,104
|
30,842
|
51,004
|
53,647
|
51,141
|
66,135
|
78,064
|
86,780
|
Net margin
|
54.04%
|
13.38%
|
17.4%
|
14.37%
|
12.61%
|
13.8%
|
16.5%
|
15.17%
|
EPS
2 |
7.150
|
1.910
|
3.170
|
3.330
|
3.170
|
3.835
|
4.475
|
-
|
Free Cash Flow
|
-
|
55,356
|
51,192
|
77,461
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
24.01%
|
17.47%
|
20.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
73.36%
|
52.36%
|
70.68%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
179.48%
|
100.37%
|
144.39%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
1.000
|
2.000
|
2.000
|
2.000
|
2.235
|
2.885
|
-
|
Announcement Date
|
4/6/20
|
3/24/21
|
3/1/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
3,590
|
26,770
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
55,356
|
51,192
|
77,461
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
48%
|
8.76%
|
13.8%
|
13.5%
|
12%
|
15.1%
|
16.9%
|
16.9%
|
ROA (Net income/ Total Assets)
|
22.2%
|
6.14%
|
9.86%
|
9.52%
|
7.98%
|
9.1%
|
9.9%
|
8.7%
|
Assets
1 |
518,944
|
502,184
|
517,026
|
563,772
|
641,041
|
726,758
|
788,525
|
997,471
|
Book Value Per Share
|
-
|
22.30
|
23.50
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
4.980
|
-
|
-
|
6.250
|
9.000
|
2.420
|
1.780
|
-
|
Capex
1 |
22,307
|
9,936
|
22,576
|
23,254
|
41,489
|
30,225
|
23,088
|
-
|
Capex / Sales
|
10.47%
|
4.31%
|
7.7%
|
6.23%
|
10.23%
|
6.31%
|
4.88%
|
-
|
Announcement Date
|
4/6/20
|
3/24/21
|
3/1/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Average target price
36.85
NGN Spread / Average Target +2.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.29% | 436M | | +19.81% | 48.58B | | -2.89% | 15.52B | | -15.75% | 10.44B | | +26.55% | 8.84B | | +105.28% | 8.27B | | -0.30% | 7.96B | | -8.75% | 7.34B | | +23.60% | 6.73B | | +14.55% | 5.7B |
Cement & Concrete Manufacturing
|