STANBIC UGANDA HOLDINGS LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.18 UGX | -0.79% |
|
+0.51% | +9.94% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,586,849 | 1,335,512 | 1,177,339 | 1,330,905 | 1,074,962 | 1,638,037 |
| Enterprise Value (EV) 1 | -163,438 | -1,178,646 | -1,862,460 | -1,416,519 | -1,420,896 | -2,211,738 |
| P/E ratio | 7.38 x | 5.15 x | 4.87 x | 4.94 x | 3.01 x | 3.98 x |
| Yield | 6% | 8.24% | 8.09% | 3.77% | 21.9% | 17.1% |
| Capitalization / Revenue | 2.41 x | 1.75 x | 1.59 x | 1.6 x | 1.1 x | 1.46 x |
| EV / Revenue | -0.25 x | -1.54 x | -2.52 x | -1.7 x | -1.45 x | -1.97 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.66 x | 1.2 x | 0.95 x | 0.87 x | 0.6 x | 0.87 x |
| Nbr of stocks (in thousands) | 51,188,670 | 51,188,670 | 51,188,670 | 51,188,670 | 51,188,670 | 51,188,670 |
| Reference price 2 | 31.00 | 26.09 | 23.00 | 26.00 | 21.00 | 32.00 |
| Announcement Date | 5/22/19 | 6/22/21 | 6/22/21 | 5/20/22 | 5/11/23 | 3/26/24 |
1UGX in Million2UGX
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 658,841 | 763,586 | 739,656 | 833,075 | 978,326 | 1,124,691 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 296,678 | 349,634 | 318,613 | 351,210 | 483,036 | 540,947 |
| Net income 1 | 215,140 | 259,094 | 241,686 | 269,312 | 357,381 | 411,531 |
| Net margin | 32.65% | 33.93% | 32.68% | 32.33% | 36.53% | 36.59% |
| EPS 2 | 4.203 | 5.062 | 4.721 | 5.261 | 6.982 | 8.039 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1.860 | 2.150 | 1.860 | 0.9800 | 4.590 | 5.470 |
| Announcement Date | 5/22/19 | 6/22/21 | 6/22/21 | 5/20/22 | 5/11/23 | 3/26/24 |
1UGX in Million2UGX
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,750,287 | 2,514,158 | 3,039,800 | 2,747,424 | 2,495,858 | 3,849,776 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 23.5% | 25% | 20.5% | 19.4% | 21.6% | 22.5% |
| ROA (Net income/ Total Assets) | 3.99% | 4.3% | 3.17% | 3.11% | 4.02% | 4.48% |
| Assets 1 | 5,398,612 | 6,022,082 | 7,615,046 | 8,649,540 | 8,889,630 | 9,181,249 |
| Book Value Per Share 2 | 18.70 | 21.80 | 24.30 | 30.00 | 34.80 | 36.80 |
| Cash Flow per Share 2 | 30.50 | 40.20 | 47.90 | 39.80 | 21.20 | 43.70 |
| Capex 1 | 18,540 | 23,597 | 17,761 | 8,953 | 17,391 | 26,458 |
| Capex / Sales | 2.81% | 3.09% | 2.4% | 1.07% | 1.78% | 2.35% |
| Announcement Date | 5/22/19 | 6/22/21 | 6/22/21 | 5/20/22 | 5/11/23 | 3/26/24 |
1UGX in Million2UGX
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
35.18
UGX
Average target price
41.21
UGX
Spread / Average Target
+17.14%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +9.94% | 472M | |
| +16.61% | 210B | |
| +2.39% | 73.14B | |
| +7.99% | 54.82B | |
| +13.25% | 47B | |
| +1.36% | 47.1B | |
| +19.29% | 44.81B | |
| +10.93% | 36.6B | |
| -16.21% | 35.14B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- SBU Stock
- Financials Stanbic Uganda Holdings Limited
