End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
35.5
NGN
|
-1.25%
|
|
+5.97%
|
-12.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
756,334
|
-
|
-
|
Enterprise Value (EV)
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
756,334
|
756,334
|
756,334
|
P/E ratio
|
4.27
x
|
4.55
x
|
4.26
x
|
3.87
x
|
2.12
x
|
3.11
x
|
2.5
x
|
1.75
x
|
Yield
|
9.43%
|
9.27%
|
11.5%
|
13%
|
-
|
11.8%
|
14.3%
|
26.8%
|
Capitalization / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.95
x
|
0.82
x
|
0.63
x
|
EV / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.95
x
|
0.82
x
|
0.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.24
x
|
1.14
x
|
0.89
x
|
0.74
x
|
-
|
0.65
x
|
0.56
x
|
0.46
x
|
Nbr of stocks (in thousands)
|
27,784,888
|
22,899,430
|
21,893,831
|
21,305,181
|
21,305,181
|
21,305,181
|
-
|
-
|
Reference price
2 |
29.70
|
32.35
|
26.00
|
23.00
|
40.50
|
35.50
|
35.50
|
35.50
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
367,490
|
401,916
|
393,056
|
459,983
|
-
|
794,763
|
918,602
|
1,206,555
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
236,519
|
254,477
|
230,029
|
226,141
|
712,262
|
515,470
|
602,550
|
817,387
|
Operating Margin
|
64.36%
|
63.32%
|
58.52%
|
49.16%
|
-
|
64.86%
|
65.59%
|
67.75%
|
Earnings before Tax (EBT)
1 |
231,708
|
238,095
|
221,500
|
214,200
|
609,308
|
433,106
|
549,704
|
-
|
Net income
1 |
195,382
|
199,609
|
172,107
|
166,737
|
534,425
|
332,871
|
418,284
|
-
|
Net margin
|
53.17%
|
49.66%
|
43.79%
|
36.25%
|
-
|
41.88%
|
45.53%
|
-
|
EPS
2 |
6.960
|
7.110
|
6.100
|
5.950
|
19.07
|
11.42
|
14.22
|
20.30
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
3.000
|
3.000
|
3.000
|
-
|
4.180
|
5.070
|
9.500
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
37.4%
|
27.1%
|
20.6%
|
18.8%
|
-
|
22.9%
|
23.4%
|
28.2%
|
ROA (Net income/ Total Assets)
|
6.58%
|
4.59%
|
3.4%
|
2.81%
|
-
|
3.28%
|
3.37%
|
4.1%
|
Assets
1 |
2,970,798
|
4,351,786
|
5,061,976
|
5,941,306
|
-
|
10,164,010
|
12,424,250
|
-
|
Book Value Per Share
2 |
24.00
|
28.40
|
29.40
|
31.00
|
-
|
54.20
|
63.10
|
77.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/19/21
|
3/7/22
|
4/17/23
|
4/9/24
|
-
|
-
|
-
|
Last Close Price
35.5
NGN Average target price
54.83
NGN Spread / Average Target +54.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.35% | 569M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +1.36% | 47.1B | | +13.25% | 47B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|