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

Financials UPDC Plc

Equities

UPDC

NGUACPROP006

Real Estate Development & Operations

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.35 NGN 0.00% Intraday chart for UPDC Plc +9.76% +5.47%
Jan. 31 UPDC Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 UPDC Plc Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 4,795 4,963 2,598 14,662 22,086 16,890
Enterprise Value (EV) 1 23,226 23,014 22,144 17,138 25,720 18,501
P/E ratio -1.93 x -0.33 x -0.16 x -16.9 x -11.5 x 106 x
Yield - - - - - -
Capitalization / Revenue 1.2 x 2.15 x 1.2 x 8.82 x 26.8 x 2.86 x
EV / Revenue 5.83 x 9.99 x 10.3 x 10.3 x 31.2 x 3.14 x
EV / EBITDA -68.7 x -5.11 x -15.2 x -19.5 x -20.9 x 26.8 x
EV / FCF -1.33 x 5.51 x -2.22 x 2.08 x -9.47 x 1.87 x
FCF Yield -75.4% 18.1% -45% 48% -10.6% 53.4%
Price to Book 0.21 x 0.27 x 1.11 x 1.51 x 2.76 x 2.02 x
Nbr of stocks (in thousands) 1,718,750 2,598,396 2,598,396 18,559,970 18,559,970 18,559,970
Reference price 2 2.790 1.910 1.000 0.7900 1.190 0.9100
Announcement Date 3/31/18 4/29/19 5/6/20 3/1/21 3/30/22 4/1/23
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 3,983 2,303 2,158 1,662 825.4 5,897
EBITDA 1 -338.1 -4,507 -1,455 -878.5 -1,230 691.5
EBIT 1 -374.9 -4,536 -1,473 -886.9 -1,246 653.4
Operating Margin -9.41% -196.94% -68.26% -53.35% -150.9% 11.08%
Earnings before Tax (EBT) 1 -3,057 -9,215 -16,195 -262.7 -1,616 330.6
Net income 1 -2,932 -15,052 -15,875 -617.7 -1,926 159.7
Net margin -73.61% -653.51% -735.79% -37.15% -233.35% 2.71%
EPS 2 -1.445 -5.793 -6.115 -0.0466 -0.1038 0.008602
Free Cash Flow 1 -17,520 4,173 -9,975 8,227 -2,716 9,888
FCF margin -439.86% 181.19% -462.3% 494.88% -329.01% 167.69%
FCF Conversion (EBITDA) - - - - - 1,429.99%
FCF Conversion (Net income) - - - - - 6,193.5%
Dividend per Share - - - - - -
Announcement Date 3/31/18 4/29/19 5/6/20 3/1/21 3/30/22 4/1/23
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 18,431 18,051 19,546 2,475 3,633 1,611
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -54.52 x -4.005 x -13.44 x -2.818 x -2.953 x 2.33 x
Free Cash Flow 1 -17,520 4,173 -9,975 8,227 -2,716 9,888
ROE (net income / shareholders' equity) -7.84% -42.3% -156% -6.39% -19.9% 2.43%
ROA (Net income/ Total Assets) -0.35% -5.11% -2.44% -2.16% -3.72% 2.09%
Assets 1 847,666 294,788 650,235 28,544 51,825 7,629
Book Value Per Share 2 13.00 7.010 0.9000 0.5200 0.4300 0.4500
Cash Flow per Share 2 0.3300 0.2000 0.4900 0.1600 0.1000 0.1700
Capex 1 26.6 27.1 1.83 32.6 34.7 139
Capex / Sales 0.67% 1.18% 0.09% 1.96% 4.21% 2.36%
Announcement Date 3/31/18 4/29/19 5/6/20 3/1/21 3/30/22 4/1/23
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
UPDC PLC Stock UPDC Plc
+5.47% 18.84M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. UPDC Stock
  4. Financials UPDC Plc