Financials Sovereign Trust Insurance Plc

Equities

SOVRENINS

NGSOVRENINS5

Property & Casualty Insurance

End-of-day quote Nigerian S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.36 NGN -10.00% Intraday chart for Sovereign Trust Insurance Plc -18.18% -14.29%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 4,170 1,752 2,502 2,273 3,409 3,182
Enterprise Value (EV) 1 1,711 -2,189 -3,487 -3,687 -2,839 -3,399
P/E ratio 26.5 x 5.09 x 3.41 x 3.31 x 3.5 x 2.87 x
Yield - - - - - -
Capitalization / Revenue 0.92 x 0.3 x 0.34 x 0.28 x 0.4 x 0.39 x
EV / Revenue 0.38 x -0.38 x -0.48 x -0.45 x -0.33 x -0.42 x
EV / EBITDA 5.81 x -2.71 x -4.12 x -3.64 x -2.65 x -3.09 x
EV / FCF 41.8 x -3.17 x -18.2 x 54.3 x -5.8 x -20.1 x
FCF Yield 2.39% -31.6% -5.5% 1.84% -17.3% -4.96%
Price to Book 0.76 x 0.3 x 0.29 x 0.26 x 0.35 x 0.3 x
Nbr of stocks (in thousands) 8,340,823 8,340,824 12,511,235 11,364,497 11,364,497 11,364,466
Reference price 2 0.5000 0.2100 0.2000 0.2000 0.3000 0.2800
Announcement Date 4/23/18 3/29/19 6/15/20 3/30/21 3/29/22 3/31/23
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 4,526 5,781 7,301 8,119 8,592 8,165
EBITDA 1 294.6 806.5 847.4 1,013 1,072 1,100
EBIT 1 143.1 643.8 692.8 872.2 888.7 1,013
Operating Margin 3.16% 11.14% 9.49% 10.74% 10.34% 12.41%
Earnings before Tax (EBT) 1 202.7 540.6 819 796.1 885.8 962.3
Net income 1 157.9 344.2 503.4 687.7 974.7 838.8
Net margin 3.49% 5.95% 6.89% 8.47% 11.34% 10.27%
EPS 2 0.0189 0.0413 0.0586 0.0605 0.0858 0.0976
Free Cash Flow 1 40.95 690.7 191.8 -67.88 489.8 168.7
FCF margin 0.9% 11.95% 2.63% -0.84% 5.7% 2.07%
FCF Conversion (EBITDA) 13.9% 85.65% 22.64% - 45.68% 15.34%
FCF Conversion (Net income) 25.94% 200.66% 38.11% - 50.25% 20.11%
Dividend per Share - - - - - -
Announcement Date 4/23/18 3/29/19 6/15/20 3/30/21 3/29/22 3/31/23
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2,459 3,940 5,989 5,960 6,249 6,581
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 41 691 192 -67.9 490 169
ROE (net income / shareholders' equity) 2.95% 6.1% 7.4% 8.38% 10.7% 8.36%
ROA (Net income/ Total Assets) 0.88% 3.63% 3.5% 3.86% 3.56% 3.74%
Assets 1 17,948 9,470 14,381 17,820 27,404 22,406
Book Value Per Share 2 0.6600 0.7000 0.6900 0.7600 0.8500 0.9200
Cash Flow per Share 2 0.4100 0.6300 0.6300 0.6400 0.7000 0.7600
Capex 1 170 245 12.1 128 57.9 91.2
Capex / Sales 3.75% 4.23% 0.17% 1.58% 0.67% 1.12%
Announcement Date 4/23/18 3/29/19 6/15/20 3/30/21 3/29/22 3/31/23
1NGN in Million2NGN
Estimates
  1. Stock Market
  2. Equities
  3. SOVRENINS Stock
  4. Financials Sovereign Trust Insurance Plc