Valuation Equity Group Holdings Plc

Equities

End-of-day quote Nairobi S.E. Other stock markets 2026-01-13			5-day change	1st Jan Change
69.25 ^KES	-0.36%		0.00%	+3.75%

Nov. 27	Equity Group Holdings Plc, Q3 2025 Earnings Call, Nov 11, 2025
25-10-28	Equity Group Holdings Plc Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	137,928	199,061	167,929	126,984	182,268	261,327	261,327	-
Change	-	44.32%	-15.64%	-24.38%	43.54%	43.37%	0%	-
Enterprise Value (EV)	137,928	199,061	167,929	126,984	182,268	261,327	261,327	261,327
Change	-	44.32%	-15.64%	-24.38%	43.54%	43.37%	0%	0%
P/E ratio	6.98x	5.08x	3.74x	3.03x	3.93x	4.47x	3.76x	3.13x
PBR	1.04x	1.18x	0.95x	0.61x	0.78x	0.87x	0.75x	0.63x
PEG	-	0.1x	0.3x	-0.46x	0.4x	0.2x	0.2x	0.2x
Capitalization / Revenue	1.47x	1.76x	-	0.7x	0.94x	1.29x	1.13x	0.98x
EV / Revenue	0x	0x	-	0x	0x	1.29x	1.13x	0.98x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.56x	2.16x	1.84x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.6	3	4	4	4.25	5.333	6.25	7.167
Rate of return	1.64%	5.69%	8.99%	11.9%	8.8%	7.7%	9.03%	10.3%
EPS ²	5.24	10.38	11.9	11.12	12.3	15.51	18.41	22.1
Distribution rate	11.5%	28.9%	33.6%	36%	34.6%	34.4%	34%	32.4%
Net sales ¹	93,657	113,386	-	181,683	193,800	203,199	232,003	266,336
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	47,624	57,726	73,500	84,833	80,916	101,892	120,827	141,784
Net income ¹	19,789	39,174	46,100	41,976	46,550	59,904	71,060	85,272
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	36.55	52.75	44.50	33.65	48.30	69.25	69.25	69.25
Nbr of stocks (in thousands)	3,773,675	3,773,675	3,773,675	3,773,675	3,773,675	3,773,675	3,773,675	-
Announcement Date	3/30/21	3/23/22	3/31/23	3/27/24	3/26/25	-	-	-

¹KES in Million²KES

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EQUITY GROUP HOLDINGS PLC	4.47x	-	-	7.7%	2.03B
AGRICULTURAL BANK OF CHINA LIMITED	6.36x	-	-	4.85%	370B
ICICI BANK LIMITED	20.02x	-	-	0.86%	114B
ANZ GROUP HOLDINGS LIMITED	15.07x	-	-	4.6%	73.3B
INDUSTRIAL BANK CO., LTD.	5.84x	-	-	5.05%	63.74B
CRÉDIT AGRICOLE S.A.	7.64x	-	-	6.54%	62.54B
PT BANK CENTRAL ASIA TBK	17.32x	-	-	3.82%	59.04B
CHINA CITIC BANK CORPORATION LIMITED	6.38x	-	-	4.77%	58.26B
QATAR NATIONAL BANK (Q.P.S.C.)	11.34x	-	-	3.69%	50.03B
Average	10.49x			4.65%	94.79B
Weighted average by Cap.	10.03x			4.3%