Financials MTN Nigeria Communications PLC

Equities

MTNN

NGMTNN000002

Integrated Telecommunications Services

End-of-day quote Nigerian S.E. 06:00:00 2024-05-08 pm EDT 5-day change 1st Jan Change
220 NGN 0.00% Intraday chart for MTN Nigeria Communications PLC +4.76% -16.67%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,137,224 3,458,232 4,009,839 4,370,026 5,535,222 4,612,685 - -
Enterprise Value (EV) 1 2,137,224 3,458,232 4,933,064 5,437,683 5,535,222 5,674,845 5,709,760 5,522,680
P/E ratio 10.6 x 16.9 x 13.4 x 12.1 x -41.4 x 132 x 9.23 x 9.52 x
Yield 7.54% 5.53% 6.66% - - 0.7% 7.18% 9.16%
Capitalization / Revenue 1.83 x 2.57 x 2.42 x 2.17 x 2.24 x 1.54 x 1.31 x 1.08 x
EV / Revenue 1.83 x 2.57 x 2.98 x 2.7 x 2.24 x 1.89 x 1.62 x 1.3 x
EV / EBITDA 3.39 x 5.04 x 5.62 x 5.08 x 4.6 x 4.44 x 3.65 x 3.09 x
EV / FCF - 14.1 x 16.4 x 24.4 x - 13.9 x 7.91 x 8.36 x
FCF Yield - 7.11% 6.1% 4.1% - 7.18% 12.6% 12%
Price to Book - 19.4 x 15.1 x - - -12.4 x 12.8 x 11.2 x
Nbr of stocks (in thousands) 20,354,513 20,354,513 20,354,513 20,325,703 20,966,750 20,966,750 - -
Reference price 2 105.0 169.9 197.0 215.0 264.0 220.0 220.0 220.0
Announcement Date 2/28/20 2/28/21 1/28/22 1/31/23 2/29/24 - - -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,169,735 1,346,390 1,654,299 2,012,272 2,468,847 2,999,593 3,534,192 4,256,687
EBITDA 1 629,919 685,740 877,071 1,070,365 1,202,530 1,276,851 1,564,561 1,784,930
EBIT 1 395,297 426,713 584,747 733,298 773,660 795,280 1,026,893 1,210,199
Operating Margin 33.79% 31.69% 35.35% 36.44% 31.34% 26.51% 29.06% 28.43%
Earnings before Tax (EBT) 1 290,104 298,874 436,687 533,972 -177,886 86,414 746,019 833,427
Net income 1 202,111 205,214 298,654 361,532 -133,841 63,133 502,926 571,732
Net margin 17.28% 15.24% 18.05% 17.97% -5.42% 2.1% 14.23% 13.43%
EPS 2 9.930 10.08 14.67 17.79 -6.380 1.670 23.84 23.11
Free Cash Flow 1 - 245,781 300,838 222,786 - 407,502 721,745 660,538
FCF margin - 18.25% 18.19% 11.07% - 13.59% 20.42% 15.52%
FCF Conversion (EBITDA) - 35.84% 34.3% 20.81% - 31.91% 46.13% 37.01%
FCF Conversion (Net income) - 119.77% 100.73% 61.62% - 645.47% 143.51% 115.53%
Dividend per Share 2 7.920 9.400 13.12 - - 1.535 15.78 20.14
Announcement Date 2/28/20 2/28/21 1/28/22 1/31/23 2/29/24 - - -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 S2
Net sales 950,086 -
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 181,940 179,592
Net margin 19.15% -
EPS - -
Dividend per Share - -
Announcement Date 7/29/22 1/31/23
1NGN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 923,225 1,067,657 - 1,062,160 1,097,075 909,995
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - 1.053 x 0.9975 x - 0.8319 x 0.7012 x 0.5098 x
Free Cash Flow 1 - 245,781 300,838 222,786 - 407,502 721,745 660,538
ROE (net income / shareholders' equity) 111% 127% 135% 121% - 160% 227% 153%
ROA (Net income/ Total Assets) 16.4% 11.8% 14.1% 14.5% - 0.65% 11.4% 12%
Assets 1 1,233,655 1,732,919 2,111,554 2,489,478 - 9,712,769 4,398,769 4,751,241
Book Value Per Share 2 - 8.760 13.00 - - -17.70 17.20 19.70
Cash Flow per Share - - - - - - - -
Capex 1 181,685 229,894 260,524 343,105 - 571,930 614,778 758,332
Capex / Sales 15.53% 17.07% 15.75% 17.05% - 19.07% 17.4% 17.82%
Announcement Date 2/28/20 2/28/21 1/28/22 1/31/23 2/29/24 - - -
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
8
Last Close Price
220 NGN
Average target price
233.5 NGN
Spread / Average Target
+6.12%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MTNN Stock
  4. Financials MTN Nigeria Communications PLC
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW