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

Financials Zambian Breweries Plc

Equities

ZAMBREW

ZM0000000078

Brewers

End-of-day quote Lusaka S.E.
Other stock markets
 06:00:00 2024-06-13 pm EDT 		5-day change 1st Jan Change
7 ZMW 0.00% Intraday chart for Zambian Breweries Plc 0.00% 0.00%
May. 07 Zambian Breweries Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Zambian Breweries Plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,100 4,368 3,948 3,686 3,822 3,822
Enterprise Value (EV) 1 1,703 4,175 3,582 4,253 4,761 5,556
P/E ratio 2.82 x 18.3 x 665 x 28.6 x 44.2 x -7.14 x
Yield - 1.25% - - - -
Capitalization / Revenue 2.29 x 2.09 x 1.71 x 1.2 x 1.04 x 0.92 x
EV / Revenue 0.95 x 2 x 1.55 x 1.39 x 1.3 x 1.34 x
EV / EBITDA 2.65 x 6.81 x 5.55 x 5.95 x 4.58 x 11.9 x
EV / FCF 0.53 x -1.85 x 7 x -5.3 x -23.1 x -34.6 x
FCF Yield 188% -54.1% 14.3% -18.9% -4.34% -2.89%
Price to Book 5.36 x 4.2 x 3.98 x 3.24 x 3.09 x 5.44 x
Nbr of stocks (in thousands) 546,000 546,000 546,000 546,007 546,007 546,007
Reference price 2 7.510 8.000 7.230 6.750 7.000 7.000
Announcement Date 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23 5/7/24
1ZMW in Million2ZMW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,787 2,093 2,305 3,069 3,675 4,153
EBITDA 1 642.9 613 645.5 714.9 1,040 468.5
EBIT 1 471.1 400.3 440.9 437.9 668.8 25.86
Operating Margin 26.36% 19.13% 19.12% 14.27% 18.2% 0.62%
Earnings before Tax (EBT) 1 476.3 356.9 8.485 106.2 142.2 -795.4
Net income 1 1,456 239.1 5.939 128.9 86.48 -535.6
Net margin 81.47% 11.43% 0.26% 4.2% 2.35% -12.9%
EPS 2 2.667 0.4379 0.0109 0.2361 0.1584 -0.9810
Free Cash Flow 1 3,199 -2,259 511.6 -802.3 -206.4 -160.6
FCF margin 179% -107.97% 22.19% -26.14% -5.62% -3.87%
FCF Conversion (EBITDA) 497.61% - 79.25% - - -
FCF Conversion (Net income) 219.7% - 8,613.64% - - -
Dividend per Share - 0.1000 - - - -
Announcement Date 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23 5/7/24
1ZMW in Million2ZMW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 568 939 1,734
Net Cash position 1 2,398 193 366 - - -
Leverage (Debt/EBITDA) - - - 0.794 x 0.9035 x 3.701 x
Free Cash Flow 1 3,199 -2,259 512 -802 -206 -161
ROE (net income / shareholders' equity) 31% 30.4% 0.58% 13.9% 8.35% -55.2%
ROA (Net income/ Total Assets) 7.37% 6.26% 8.76% 8.04% 9.98% 0.3%
Assets 1 19,770 3,820 67.83 1,604 866.5 -178,593
Book Value Per Share 2 1.400 1.900 1.820 2.090 2.270 1.290
Cash Flow per Share 2 4.390 0.4100 0.7300 0.2400 0.6500 0.5500
Capex 1 295 576 297 641 1,009 1,945
Capex / Sales 16.52% 27.51% 12.9% 20.9% 27.47% 46.84%
Announcement Date 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23 5/7/24
1ZMW in Million2ZMW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Brewers

1st Jan change Capi.
ZAMBIAN BREWERIES PLC Stock Zambian Breweries Plc
0.00% 147M
ANHEUSER-BUSCH INBEV SA/NV Stock Anheuser-Busch InBev SA/NV
-5.07% 120B
HEINEKEN N.V. Stock Heineken N.V.
+3.15% 57.16B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+4.86% 46.23B
AMBEV S.A. Stock Ambev S.A.
-18.14% 32.99B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
-0.07% 23.16B
CARLSBERG A/S Stock Carlsberg A/S
+10.79% 18.6B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+5.90% 17.93B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-36.87% 15.58B
CHINA RESOURCES BEER (HOLDINGS) COMPANY LIMITED Stock China Resources Beer (Holdings) Company Limited
-10.82% 12.67B
Other Brewers
  1. Stock Market
  2. Equities
  3. ZAMBREW Stock
  4. Financials Zambian Breweries Plc