End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
231.5
NGN
|
0.00%
|
|
0.00%
|
+19.95%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
64,000
|
47,500
|
70,950
|
87,800
|
137,500
|
231,500
|
Enterprise Value (EV)
1 |
79,735
|
66,731
|
89,205
|
87,800
|
137,500
|
193,000
|
P/E ratio
|
14.9
x
|
12.3
x
|
10.1
x
|
4.65
x
|
6.4
x
|
6.34
x
|
Yield
|
3.13%
|
4.21%
|
-
|
8.66%
|
-
|
1.94%
|
Capitalization / Revenue
|
3
x
|
2.39
x
|
2.97
x
|
1.86
x
|
1.66
x
|
1.87
x
|
EV / Revenue
|
3
x
|
2.39
x
|
2.97
x
|
1.86
x
|
1.66
x
|
1.87
x
|
EV / EBITDA
|
5,558,829
x
|
5,807,091
x
|
7,814,554
x
|
3,591,722
x
|
4,123,803
x
|
-
|
EV / FCF
|
-
|
-53,689,082
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
2.16
x
|
1.87
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
1,000,000
|
Reference price
2 |
64.00
|
47.50
|
70.95
|
87.80
|
137.5
|
231.5
|
Announcement Date
|
6/1/19
|
1/30/20
|
2/4/21
|
1/30/22
|
1/31/23
|
1/31/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
21,345
|
19,882
|
23,909
|
47,229
|
83,065
|
103,142
|
EBITDA
|
11,513
|
8,180
|
9,079
|
24,445
|
33,343
|
-
|
EBIT
|
10,230
|
6,892
|
8,430
|
21,986
|
-
|
-
|
Operating Margin
|
47.93%
|
34.66%
|
35.26%
|
46.55%
|
-
|
-
|
Earnings before Tax (EBT)
|
6,321
|
5,519
|
8,946
|
23,749
|
-
|
-
|
Net income
|
4,284
|
3,935
|
7,035
|
18,868
|
-
|
-
|
Net margin
|
20.07%
|
19.79%
|
29.42%
|
39.95%
|
-
|
-
|
EPS
2 |
4.300
|
3.850
|
7.030
|
18.87
|
21.47
|
30.42
|
Free Cash Flow
|
-
|
-884.7
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-4.45%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.000
|
2.000
|
-
|
7.600
|
-
|
4.500
|
Announcement Date
|
6/1/19
|
1/30/20
|
2/4/21
|
1/30/22
|
1/31/23
|
1/31/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
|
15,735
|
19,231
|
18,255
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.367
x
|
2.351
x
|
2.011
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-885
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.6%
|
15.7%
|
23.1%
|
43%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
6.32%
|
9.96%
|
17%
|
-
|
-
|
Assets
|
-
|
62,284
|
70,629
|
110,723
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
32.90
|
46.90
|
-
|
-
|
Cash Flow per Share
|
-
|
5.780
|
10.80
|
-
|
-
|
-
|
Capex
|
17,688
|
6,668
|
6,202
|
-
|
-
|
-
|
Capex / Sales
|
82.87%
|
33.54%
|
25.94%
|
-
|
-
|
-
|
Announcement Date
|
6/1/19
|
1/30/20
|
2/4/21
|
1/30/22
|
1/31/23
|
1/31/24
|
Last Close Price
231.5
NGN Average target price
335
NGN Spread / Average Target +44.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.95% | 174M | | -4.93% | 261B | | -2.51% | 94.98B | | +3.19% | 46.39B | | +8.74% | 39.99B | | -0.15% | 38.02B | | -16.78% | 30.16B | | -6.61% | 28.72B | | +11.32% | 24.54B | | -9.29% | 22.65B |
Other Food Processing
|