NCR (NIGERIA) PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.32 NGN | -.--% |
|
-.--% | +9.09% |
| Apr. 25 | NCR Plc Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Jan. 29 | NCR Plc Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 648 | 486 | 211.7 | 324 | 388.8 | 427.7 |
| Enterprise Value (EV) 1 | -3,413 | -2,828 | -1,811 | -2,377 | 161.6 | -815.7 |
| P/E ratio | 25 x | -0.51 x | -0.73 x | 42.9 x | -0.38 x | -0.58 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.1 x | 0.08 x | 0.04 x | 0.13 x | 0.12 x | 0.15 x |
| EV / Revenue | -0.52 x | -0.47 x | -0.35 x | -0.94 x | 0.05 x | -0.28 x |
| EV / EBITDA | -3.81 x | -95.1 x | -4.59 x | 4.99 x | -0.21 x | 1.11 x |
| EV / FCF | -1.42 x | -3.68 x | 1.59 x | 87.7 x | -0.08 x | -0.62 x |
| FCF Yield | -70.6% | -27.2% | 63% | 1.14% | -1,207% | -161% |
| Price to Book | 1.42 x | -0.9 x | -0.25 x | -0.39 x | -0.21 x | -0.16 x |
| Nbr of stocks (in thousands) | 108,000 | 108,000 | 108,000 | 108,000 | 108,000 | 108,000 |
| Reference price 2 | 6.000 | 4.500 | 1.960 | 3.000 | 3.600 | 3.960 |
| Announcement Date | 3/29/19 | 5/29/20 | 3/31/21 | 4/1/22 | 3/31/23 | 4/3/24 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,622 | 6,068 | 5,126 | 2,541 | 3,269 | 2,935 |
| EBITDA 1 | 896 | 29.73 | 394.4 | -476 | -785.9 | -735.1 |
| EBIT 1 | 859.5 | -31.42 | 332.6 | -520.6 | -804 | -748.1 |
| Operating Margin | 12.98% | -0.52% | 6.49% | -20.49% | -24.59% | -25.49% |
| Earnings before Tax (EBT) 1 | 69.91 | -56.5 | -198.8 | 317.5 | -801.9 | -719.6 |
| Net income 1 | 25.91 | -949.7 | -291.1 | 7.552 | -1,011 | -738.9 |
| Net margin | 0.39% | -15.65% | -5.68% | 0.3% | -30.91% | -25.18% |
| EPS 2 | 0.2400 | -8.793 | -2.696 | 0.0699 | -9.357 | -6.842 |
| Free Cash Flow 1 | 2,409 | 768.5 | -1,142 | -27.1 | -1,950 | 1,312 |
| FCF margin | 36.39% | 12.67% | -22.28% | -1.07% | -59.63% | 44.72% |
| FCF Conversion (EBITDA) | 268.91% | 2,584.86% | - | - | - | - |
| FCF Conversion (Net income) | 9,300.01% | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/29/19 | 5/29/20 | 3/31/21 | 4/1/22 | 3/31/23 | 4/3/24 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 4,061 | 3,314 | 2,023 | 2,701 | 227 | 1,243 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 2,409 | 768 | -1,142 | -27.1 | -1,950 | 1,312 |
| ROE (net income / shareholders' equity) | 5.75% | 2,380% | 42.1% | -0.9% | 75.3% | 33.2% |
| ROA (Net income/ Total Assets) | 5.74% | -0.22% | 2.81% | -5.65% | -10.6% | -9.57% |
| Assets 1 | 451.6 | 439,862 | -10,378 | -133.7 | 9,491 | 7,720 |
| Book Value Per Share 2 | 4.240 | -4.980 | -7.820 | -7.770 | -17.10 | -24.10 |
| Cash Flow per Share 2 | 28.40 | 30.70 | 18.70 | 25.00 | 2.100 | 11.50 |
| Capex 1 | 22.6 | 33.3 | 22.4 | 14.1 | 3.18 | 42.3 |
| Capex / Sales | 0.34% | 0.55% | 0.44% | 0.56% | 0.1% | 1.44% |
| Announcement Date | 3/29/19 | 5/29/20 | 3/31/21 | 4/1/22 | 3/31/23 | 4/3/24 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +9.09% | 353K | |
| -19.53% | 177B | |
| -3.23% | 159B | |
| +2.05% | 153B | |
| +5.13% | 100B | |
| +9.84% | 81.1B | |
| +22.85% | 75.87B | |
| -8.81% | 69.81B | |
| -31.57% | 45.59B | |
| -9.69% | 42.96B |
- Stock Market
- Equities
- NCR Stock
- Financials NCR (Nigeria) Plc
