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

Financials Custodian Investment Plc

Equities

CUSTODIAN

NGCUSTODYIN6

Multiline Insurance & Brokers

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
8.6 NGN 0.00% Intraday chart for Custodian Investment Plc -4.44% -4.44%
Jan. 31 Custodian Investment Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Jan. 31 Custodian Investment Plc Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 22,880 33,233 35,291 34,409 46,467 34,997
Enterprise Value (EV) 1 14,986 21,496 25,973 27,562 31,811 15,131
P/E ratio 3.27 x 4.87 x 6.19 x 3.01 x 4.36 x 3.28 x
Yield 10.8% 7.96% 7.5% 9.4% 6.33% 10.9%
Capitalization / Revenue 0.77 x 1 x 0.74 x 0.47 x 1.04 x 0.49 x
EV / Revenue 0.5 x 0.65 x 0.55 x 0.38 x 0.71 x 0.21 x
EV / EBITDA 1.75 x 2.35 x 3.05 x 2.12 x 2.37 x 1.08 x
EV / FCF 1.14 x 37 x -21 x -0.34 x 1.35 x 2.03 x
FCF Yield 87.8% 2.7% -4.76% -297% 74% 49.4%
Price to Book 0.65 x 0.82 x 0.81 x 0.72 x 0.84 x 0.55 x
Nbr of stocks (in thousands) 5,881,866 5,881,866 5,881,866 5,881,866 5,881,864 5,881,866
Reference price 2 3.890 5.650 6.000 5.850 7.900 5.950
Announcement Date 3/22/18 3/27/19 2/28/20 3/14/22 3/14/22 3/17/23
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 29,738 33,286 47,444 72,516 44,625 71,025
EBITDA 1 8,544 9,135 8,530 12,972 13,412 13,987
EBIT 1 8,251 8,774 8,109 12,393 12,981 13,405
Operating Margin 27.74% 26.36% 17.09% 17.09% 29.09% 18.87%
Earnings before Tax (EBT) 1 8,933 9,501 8,070 13,686 12,322 13,776
Net income 1 7,026 6,818 5,733 11,417 10,660 10,673
Net margin 23.62% 20.48% 12.08% 15.74% 23.89% 15.03%
EPS 2 1.190 1.159 0.9700 1.941 1.812 1.815
Free Cash Flow 1 13,153 580.3 -1,237 -81,876 23,528 7,472
FCF margin 44.23% 1.74% -2.61% -112.91% 52.72% 10.52%
FCF Conversion (EBITDA) 153.94% 6.35% - - 175.43% 53.42%
FCF Conversion (Net income) 187.22% 8.51% - - 220.72% 70%
Dividend per Share 2 0.4200 0.4500 0.4500 0.5500 0.5000 0.6500
Announcement Date 3/22/18 3/27/19 2/28/20 3/14/22 3/14/22 3/17/23
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 7,895 11,737 9,318 6,847 14,656 19,866
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 13,153 580 -1,237 -81,876 23,528 7,472
ROE (net income / shareholders' equity) 22% 18.2% 13.9% 25% 16.7% 16.3%
ROA (Net income/ Total Assets) 6.92% 6.14% 4.69% 5.27% 4.5% 4.21%
Assets 1 101,500 111,078 122,245 216,793 236,926 253,308
Book Value Per Share 2 6.020 6.890 7.430 8.100 9.370 10.70
Cash Flow per Share 2 1.340 2.000 1.580 2.090 2.920 3.750
Capex 1 299 938 696 594 698 1,164
Capex / Sales 1.01% 2.82% 1.47% 0.82% 1.56% 1.64%
Announcement Date 3/22/18 3/27/19 2/28/20 3/14/22 3/14/22 3/17/23
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
CUSTODIAN INVESTMENT PLC Stock Custodian Investment Plc
-4.44% 38.03M
ALLIANZ SE Stock Allianz SE
+9.73% 110B
CHUBB LIMITED Stock Chubb Limited
+8.61% 99.67B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+4.48% 97.53B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+0.07% 69.25B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+18.56% 28.19B
TALANX AG Stock Talanx AG
+10.29% 19.64B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-4.64% 12.38B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+8.95% 10.98B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+8.55% 10.43B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. CUSTODIAN Stock
  4. Financials Custodian Investment Plc