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

Financials Champion Breweries Plc

Equities

CHAMPION

NGCHAMPION00

Brewers

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.68 NGN 0.00% Intraday chart for Champion Breweries Plc +8.24% -11.33%
Apr. 26 Champion Breweries Plc Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 06 Champion Breweries Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 15,581 7,438 6,733 18,399 43,062 32,492
Enterprise Value (EV) 1 15,395 6,736 6,266 16,067 41,398 31,639
P/E ratio -59.1 x 44.1 x 42.4 x 18.7 x 27.2 x 87.7 x
Yield - - - - - -
Capitalization / Revenue 3.5 x 1.19 x 1.07 x 1.92 x 3.85 x 2.78 x
EV / Revenue 3.46 x 1.08 x 0.99 x 1.68 x 3.7 x 2.71 x
EV / EBITDA 31.6 x 5.84 x 4.2 x 5.54 x 11.3 x 13.2 x
EV / FCF -299 x 15.5 x 37.2 x 13.5 x -27.5 x -34.8 x
FCF Yield -0.33% 6.44% 2.69% 7.42% -3.64% -2.87%
Price to Book 1.96 x 0.93 x 0.84 x 2 x 3.87 x 2.9 x
Nbr of stocks (in thousands) 7,829,496 7,829,496 7,829,496 7,829,496 7,829,496 7,829,496
Reference price 2 1.990 0.9500 0.8600 2.350 5.500 4.150
Announcement Date 3/21/19 3/3/20 3/8/21 3/2/22 4/16/23 4/5/24
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,452 6,226 6,302 9,559 11,196 11,677
EBITDA 1 486.9 1,154 1,490 2,900 3,656 2,404
EBIT 1 -223.8 240.8 461.4 1,738 2,177 480.9
Operating Margin -5.03% 3.87% 7.32% 18.18% 19.45% 4.12%
Earnings before Tax (EBT) 1 -209.6 241.5 436 1,753 2,249 445.3
Net income 1 -263.8 168.5 158.8 984.2 1,586 370.6
Net margin -5.93% 2.71% 2.52% 10.3% 14.17% 3.17%
EPS 2 -0.0337 0.0215 0.0203 0.1257 0.2026 0.0473
Free Cash Flow 1 -51.41 433.9 168.5 1,192 -1,506 -908.1
FCF margin -1.15% 6.97% 2.67% 12.47% -13.46% -7.78%
FCF Conversion (EBITDA) - 37.61% 11.3% 41.12% - -
FCF Conversion (Net income) - 257.47% 106.09% 121.15% - -
Dividend per Share - - - - - -
Announcement Date 3/21/19 3/3/20 3/8/21 3/2/22 4/16/23 4/5/24
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 186 702 468 2,332 1,665 853
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -51.4 434 168 1,192 -1,506 -908
ROE (net income / shareholders' equity) -3.28% 2.11% 1.98% 11.4% 15.3% 3.35%
ROA (Net income/ Total Assets) -1.36% 1.4% 2.58% 8.74% 9.4% 1.67%
Assets 1 19,405 12,017 6,154 11,259 16,867 22,196
Book Value Per Share 2 1.010 1.030 1.030 1.180 1.420 1.430
Cash Flow per Share 2 0.0200 0.0900 0.1300 0.3700 0.2800 0.3100
Capex 1 1,282 1,122 1,621 1,834 2,889 6,593
Capex / Sales 28.79% 18.02% 25.72% 19.18% 25.8% 56.46%
Announcement Date 3/21/19 3/3/20 3/8/21 3/2/22 4/16/23 4/5/24
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Brewers

1st Jan change Capi.
CHAMPION BREWERIES PLC Stock Champion Breweries Plc
-11.33% 21.66M
ANHEUSER-BUSCH INBEV SA/NV Stock Anheuser-Busch InBev SA/NV
-3.94% 119B
DELTA CORPORATION LIMITED Stock Delta Corporation Limited
+384.45% 67.41B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+7.57% 47.58B
AMBEV S.A. Stock Ambev S.A.
-12.53% 36.89B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
0.00% 23.13B
CARLSBERG A/S Stock Carlsberg A/S
+12.68% 19.06B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-25.17% 18.42B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+3.94% 17.59B
CHINA RESOURCES BEER (HOLDINGS) COMPANY LIMITED Stock China Resources Beer (Holdings) Company Limited
+6.29% 15.06B
Other Brewers
  1. Stock Market
  2. Equities
  3. CHAMPION Stock
  4. Financials Champion Breweries Plc