Stock LIVESTOCK LIVESTOCK FEEDS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Livestock Feeds Plc

Equities

LIVESTOCK

NGLIVESTOCK5

Fishing & Farming

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.66 NGN +9.93% Intraday chart for Livestock Feeds Plc +14.48% -10.27%
Apr. 24 Livestock Feeds Plc Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 30 Livestock Feeds Plc Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,470 1,500 4,170 6,450 3,270 5,550
Enterprise Value (EV) 1 2,832 2,395 6,049 13,542 6,350 15,197
P/E ratio -2.33 x 14.1 x 8.29 x 15 x -3.98 x -24.1 x
Yield - - - - - -
Capitalization / Revenue 0.19 x 0.15 x 0.37 x 0.44 x 0.2 x 0.27 x
EV / Revenue 0.36 x 0.24 x 0.54 x 0.92 x 0.39 x 0.74 x
EV / EBITDA -13.9 x 6.37 x 7.85 x 13.1 x 27.8 x 24.2 x
EV / FCF 3.92 x 5.61 x -5.08 x -2.53 x 1.45 x -2.37 x
FCF Yield 25.5% 17.8% -19.7% -39.5% 69.1% -42.3%
Price to Book 1 x 0.96 x 2.01 x 2.58 x 1.95 x 3.83 x
Nbr of stocks (in thousands) 2,999,999 2,999,999 2,999,999 2,999,999 2,999,999 2,999,999
Reference price 2 0.4900 0.5000 1.390 2.150 1.090 1.850
Announcement Date 3/29/19 4/7/20 4/1/21 3/31/22 4/1/23 3/29/24
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,834 9,955 11,179 14,640 16,410 20,410
EBITDA 1 -204.2 375.7 770.8 1,036 228.7 626.8
EBIT 1 -383.1 202.8 616.5 870.8 68.26 458.6
Operating Margin -4.89% 2.04% 5.51% 5.95% 0.42% 2.25%
Earnings before Tax (EBT) 1 -761.2 112.6 546.1 565.1 -781.4 -126.8
Net income 1 -620.3 106.4 503.2 429.7 -822.2 -230
Net margin -7.92% 1.07% 4.5% 2.94% -5.01% -1.13%
EPS 2 -0.2100 0.0355 0.1677 0.1432 -0.2741 -0.0767
Free Cash Flow 1 721.8 426.8 -1,190 -5,344 4,385 -6,424
FCF margin 9.21% 4.29% -10.64% -36.5% 26.72% -31.48%
FCF Conversion (EBITDA) - 113.59% - - 1,917.83% -
FCF Conversion (Net income) - 401.3% - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 4/7/20 4/1/21 3/31/22 4/1/23 3/29/24
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,362 895 1,879 7,092 3,080 9,647
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -6.668 x 2.381 x 2.437 x 6.844 x 13.47 x 15.39 x
Free Cash Flow 1 722 427 -1,190 -5,344 4,385 -6,424
ROE (net income / shareholders' equity) -34.8% 7.01% 27.6% 18.8% -39.3% -14.7%
ROA (Net income/ Total Assets) -5.2% 3.18% 7.33% 6.29% 0.47% 2.75%
Assets 1 11,924 3,347 6,862 6,830 -176,215 -8,360
Book Value Per Share 2 0.4900 0.5200 0.6900 0.8300 0.5600 0.4800
Cash Flow per Share 2 0.0500 0.0200 0.0300 0.1100 0.1600 0.2000
Capex 1 103 40 132 131 249 454
Capex / Sales 1.31% 0.4% 1.18% 0.89% 1.52% 2.22%
Announcement Date 3/29/19 4/7/20 4/1/21 3/31/22 4/1/23 3/29/24
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Animal Feed

1st Jan change Capi.
LIVESTOCK FEEDS PLC Stock Livestock Feeds Plc
-10.27% 3.74M
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.33% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.75% 5.77B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-4.08% 4.87B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-5.10% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-23.66% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-5.06% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-24.53% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-23.66% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-18.46% 865M
Animal Feed
  1. Stock Market
  2. Equities
  3. LIVESTOCK Stock
  4. Financials Livestock Feeds Plc