Financials FNB Namibia Holdings Ltd NAMIBIAN S.E.

Equities

FNB

NA0003475176

Banks

End-of-day quote NAMIBIAN S.E.
- NAD - Intraday chart for FNB Namibia Holdings Ltd

Valuation

Fiscal Period: Giugno 2018 2019 2020 2021 2022 2023
Capitalization 1 11,739 9,188 8,324 7,146 7,994 13,348
Enterprise Value (EV) 1 13,552 10,029 8,284 6,855 13,527 19,442
P/E ratio 11.3 x 8.58 x 10.1 x 6.98 x 6.32 x 8.57 x
Yield 4.54% 5.92% 4.85% 7.77% 15.5% 11.5%
Capitalization / Revenue 3.28 x 2.48 x 2.42 x 1.95 x 1.93 x 2.81 x
EV / Revenue 3.79 x 2.71 x 2.41 x 1.88 x 3.26 x 4.1 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 2.38 x 1.72 x 1.68 x 1.28 x 1.3 x 2.23 x
Nbr of stocks (in thousands) 261,215 261,359 261,917 261,917 262,049 264,983
Reference price 2 44.94 35.16 31.78 27.28 30.50 50.37
Announcement Date 9/6/18 9/5/19 9/11/20 9/10/21 9/16/22 9/14/23
1NAD in Million2NAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Giugno 2018 2019 2020 2021 2022 2023
Net sales 1 3,577 3,699 3,443 3,656 4,147 4,745
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 1,551 1,585 1,210 1,492 1,867 2,262
Net income 1 1,040 1,071 819.3 1,022 1,265 1,558
Net margin 29.07% 28.97% 23.8% 27.95% 30.51% 32.83%
EPS 2 3.966 4.096 3.134 3.909 4.830 5.879
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 2.040 2.080 1.540 2.120 4.728 5.778
Announcement Date 9/6/18 9/5/19 9/11/20 9/10/21 9/16/22 9/14/23
1NAD in Million2NAD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 1,813 840 - - 5,534 6,094
Net Cash position 1 - - 40.3 291 - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 22.2% 20.8% 16% 19.4% 21.4% 25.5%
ROA (Net income/ Total Assets) 2.75% 2.6% 1.85% 2.31% 2.65% 2.82%
Assets 1 37,855 41,221 44,226 44,210 47,659 55,265
Book Value Per Share 2 18.90 20.40 18.90 21.30 23.50 22.60
Cash Flow per Share 2 3.820 3.850 2.700 3.520 7.300 4.810
Capex 1 94 58.1 164 169 103 121
Capex / Sales 2.63% 1.57% 4.77% 4.62% 2.47% 2.54%
Announcement Date 9/6/18 9/5/19 9/11/20 9/10/21 9/16/22 9/14/23
1NAD in Million2NAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. FNB Stock
  4. FNB Stock
  5. Financials FNB Namibia Holdings Ltd