End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
32.6
NGN
|
-10.44%
|
|
-8.17%
|
-15.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
583,975
|
778,633
|
789,622
|
753,516
|
1,213,474
|
1,023,526
|
-
|
-
|
Enterprise Value (EV)
1 |
583,975
|
778,633
|
789,622
|
753,516
|
1,213,474
|
1,023,526
|
1,023,526
|
1,023,526
|
P/E ratio
|
2.8
x
|
3.38
x
|
3.23
x
|
3.36
x
|
1.79
x
|
2.73
x
|
2.32
x
|
1.41
x
|
Yield
|
15.1%
|
12.1%
|
12.3%
|
13.3%
|
10.3%
|
13.9%
|
16.2%
|
27.6%
|
Capitalization / Revenue
|
1.17
x
|
1.41
x
|
1.25
x
|
1.01
x
|
0.73
x
|
0.9
x
|
0.81
x
|
0.62
x
|
EV / Revenue
|
1.17
x
|
1.41
x
|
1.25
x
|
1.01
x
|
0.73
x
|
0.9
x
|
0.81
x
|
0.62
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.62
x
|
0.7
x
|
0.62
x
|
0.55
x
|
0.52
x
|
0.47
x
|
0.43
x
|
0.34
x
|
Nbr of stocks (in thousands)
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
31,396,494
|
-
|
-
|
Reference price
2 |
18.60
|
24.80
|
25.15
|
24.00
|
38.65
|
32.60
|
32.60
|
32.60
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
499,151
|
551,427
|
629,839
|
747,594
|
1,655,050
|
1,131,026
|
1,270,838
|
1,642,778
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
267,326
|
295,395
|
340,306
|
-
|
1,205,578
|
554,634
|
698,445
|
940,842
|
Operating Margin
|
53.56%
|
53.57%
|
54.03%
|
-
|
72.84%
|
49.04%
|
54.96%
|
57.27%
|
Earnings before Tax (EBT)
1 |
243,294
|
255,861
|
280,374
|
284,650
|
795,962
|
462,216
|
566,812
|
940,842
|
Net income
1 |
208,693
|
230,374
|
244,402
|
224,050
|
676,569
|
387,340
|
491,752
|
729,066
|
Net margin
|
41.81%
|
41.78%
|
38.8%
|
29.97%
|
40.88%
|
34.25%
|
38.7%
|
44.38%
|
EPS
2 |
6.650
|
7.340
|
7.780
|
7.140
|
21.55
|
11.94
|
14.04
|
23.20
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
3.000
|
3.100
|
3.200
|
4.000
|
4.548
|
5.280
|
9.000
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
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)
|
23.8%
|
22.4%
|
20.4%
|
16.8%
|
36.6%
|
17.7%
|
18.6%
|
-
|
ROA (Net income/ Total Assets)
|
3.39%
|
3.11%
|
2.73%
|
2.1%
|
4.1%
|
1.87%
|
2.03%
|
3%
|
Assets
1 |
6,151,236
|
7,413,961
|
8,964,604
|
10,669,048
|
16,501,683
|
20,750,347
|
24,184,540
|
24,302,200
|
Book Value Per Share
2 |
30.00
|
35.60
|
40.70
|
43.90
|
73.90
|
68.70
|
76.50
|
97.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/20
|
2/23/21
|
2/28/22
|
3/28/23
|
4/8/24
|
-
|
-
|
-
|
Last Close Price
32.6
NGN Average target price
52.69
NGN Spread / Average Target +61.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.65% | 770M | | +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
|