End-of-day quote
Nigerian S.E.
06:00:00 2024-06-13 pm EDT
|
5-day change
|
1st Jan Change
|
388.9
NGN
|
0.00%
|
|
+20.96%
|
+1.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,653
|
44,138
|
75,340
|
65,528
|
130,716
|
132,040
|
-
|
-
|
Enterprise Value (EV)
1 |
37,653
|
44,138
|
27,881
|
65,528
|
130,716
|
132,040
|
132,040
|
132,040
|
P/E ratio
|
15.6
x
|
19.7
x
|
4.5
x
|
3.99
x
|
10.1
x
|
-
|
-
|
-
|
Yield
|
-
|
4.68%
|
1.8%
|
13%
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.13
x
|
0.22
x
|
0.22
x
|
0.14
x
|
0.21
x
|
0.13
x
|
0.09
x
|
0.07
x
|
EV / Revenue
|
0.13
x
|
0.22
x
|
0.22
x
|
0.14
x
|
0.21
x
|
0.13
x
|
0.09
x
|
0.07
x
|
EV / EBITDA
|
2,486,220
x
|
4,308,755
x
|
2,288,512
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
1,444,359
x
|
-7,547,630
x
|
-2,493,793
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
1.56
x
|
1.82
x
|
1.29
x
|
2.33
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
339,522
|
339,522
|
339,522
|
339,522
|
339,522
|
339,522
|
-
|
-
|
Reference price
2 |
110.9
|
130.0
|
221.9
|
193.0
|
385.0
|
388.9
|
388.9
|
388.9
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/28/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
290,883
|
204,159
|
341,169
|
482,471
|
635,952
|
989,474
|
1,540,743
|
1,790,710
|
EBITDA
|
15,145
|
10,244
|
32,921
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,359
|
3,722
|
25,931
|
28,043
|
23,919
|
55,554
|
93,870
|
161,241
|
Operating Margin
|
3.56%
|
1.82%
|
7.6%
|
5.81%
|
3.76%
|
5.61%
|
6.09%
|
9%
|
Earnings before Tax (EBT)
1 |
3,652
|
3,092
|
24,990
|
24,784
|
17,614
|
45,958
|
85,614
|
158,804
|
Net income
1 |
2,422
|
2,244
|
16,725
|
16,434
|
12,931
|
30,792
|
55,649
|
103,223
|
Net margin
|
0.83%
|
1.1%
|
4.9%
|
3.41%
|
2.03%
|
3.11%
|
3.61%
|
5.76%
|
EPS
|
7.130
|
6.610
|
49.26
|
48.40
|
38.09
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
52,161
|
-8,682
|
-52,417
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
15.29%
|
-1.8%
|
-8.24%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
158.44%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
311.87%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
6.080
|
4.000
|
25.00
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/28/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
47,459
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
52,161
|
-8,682
|
-52,417
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.18%
|
7.92%
|
48%
|
35.6%
|
24.3%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
1.83%
|
1.62%
|
9.53%
|
6.34%
|
3.23%
|
9%
|
8%
|
13%
|
Assets
1 |
132,407
|
138,698
|
175,426
|
259,030
|
400,681
|
342,133
|
695,612
|
794,023
|
Book Value Per Share
|
83.40
|
83.40
|
122.0
|
149.0
|
165.0
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
8,455
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
2.48%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/28/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Last Close Price
388.9
NGN Average target price
406.6
NGN Spread / Average Target +4.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.01% | 89.19M | | -15.18% | 5.43B | | -11.34% | 4.01B | | -17.95% | 3.78B | | -8.31% | 3.45B | | +20.71% | 3.35B | | +23.40% | 3.23B | | +6.44% | 1.93B | | +11.56% | 1.67B | | +12.07% | 1.54B |
Petroleum Product Wholesale
|