End-of-day quote
Nairobi S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
30.15
KES
|
+0.50%
|
|
+7.87%
|
+37.67%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
114,824
|
165,567
|
122,433
|
146,052
|
122,433
|
96,886
|
96,886
|
-
|
Enterprise Value (EV)
1 |
114,824
|
165,567
|
122,433
|
146,052
|
122,433
|
70,375
|
96,886
|
96,886
|
P/E ratio
|
4.78
x
|
6.66
x
|
6.25
x
|
4.27
x
|
3
x
|
1.88
x
|
1.99
x
|
1.7
x
|
Yield
|
9.35%
|
6.48%
|
2.62%
|
6.6%
|
5.25%
|
6.63%
|
7.74%
|
12.2%
|
Capitalization / Revenue
|
1.6
x
|
1.96
x
|
1.27
x
|
1.34
x
|
0.94
x
|
0.43
x
|
0.48
x
|
0.42
x
|
EV / Revenue
|
1.6
x
|
1.96
x
|
1.27
x
|
1.34
x
|
0.94
x
|
0.43
x
|
0.48
x
|
0.42
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.01
x
|
1.34
x
|
0.86
x
|
0.85
x
|
0.61
x
|
0.41
x
|
0.35
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
3,066,063
|
3,066,063
|
3,213,463
|
3,213,463
|
3,213,463
|
3,213,463
|
3,213,463
|
-
|
Reference price
2 |
37.45
|
54.00
|
38.10
|
45.45
|
38.10
|
30.15
|
30.15
|
30.15
|
Announcement Date
|
3/6/19
|
3/12/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/21/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
71,804
|
84,303
|
96,388
|
109,323
|
129,905
|
165,239
|
200,015
|
228,478
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
36,803
|
45,786
|
53,227
|
61,557
|
-
|
82,088
|
108,900
|
128,067
|
Operating Margin
|
51.26%
|
54.31%
|
55.22%
|
56.31%
|
-
|
49.68%
|
54.45%
|
56.05%
|
Earnings before Tax (EBT)
1 |
33,859
|
36,897
|
25,719
|
47,815
|
57,331
|
48,452
|
73,938
|
87,698
|
Net income
1 |
23,995
|
25,165
|
19,604
|
34,092
|
40,614
|
37,462
|
52,667
|
62,469
|
Net margin
|
33.42%
|
29.85%
|
20.34%
|
31.18%
|
31.26%
|
22.67%
|
26.33%
|
27.34%
|
EPS
2 |
7.830
|
8.110
|
6.100
|
10.64
|
12.71
|
11.66
|
15.15
|
17.72
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.500
|
3.500
|
1.000
|
3.000
|
2.000
|
2.000
|
2.333
|
3.667
|
Announcement Date
|
3/6/19
|
3/12/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/21/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.9%
|
20.7%
|
14.4%
|
22.4%
|
21.8%
|
19.7%
|
20.5%
|
20.6%
|
ROA (Net income/ Total Assets)
|
3.53%
|
3.12%
|
2.08%
|
3.2%
|
3.02%
|
2.3%
|
2.3%
|
2.4%
|
Assets
1 |
680,496
|
806,447
|
943,208
|
1,063,779
|
1,347,049
|
1,867,826
|
2,289,870
|
2,602,875
|
Book Value Per Share
2 |
37.10
|
40.40
|
44.30
|
53.40
|
62.30
|
73.50
|
87.00
|
101.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/6/19
|
3/12/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/21/24
|
-
|
-
|
Last Close Price
30.15
KES Average target price
51.24
KES Spread / Average Target +69.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.67% | 720M | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +13.25% | 47B | | +1.36% | 47.1B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|