Stock NICO NICO HOLDINGS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials NICO Holdings plc

Equities

NICO

MWNICO010014

Life & Health Insurance

End-of-day quote Malawi S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
199.5 MWK -0.02% Intraday chart for NICO Holdings plc -0.04% +32.65%
2023 NICO Holdings plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI
2022 NICO Holdings plc Reports Earnings Results for the Half Year Ended June 30, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 35,463 44,851 50,577 54,238 57,367 62,582
Enterprise Value (EV) 1 10,571 5,416 18,528 30,954 16,641 8,493
P/E ratio 6.09 x 6.89 x 6.31 x 5.42 x 5.89 x 3.14 x
Yield 4.41% 3.95% 3.92% 4.42% 5% 10%
Capitalization / Revenue 0.31 x 0.37 x 0.36 x 0.32 x 0.27 x 0.23 x
EV / Revenue 0.09 x 0.04 x 0.13 x 0.18 x 0.08 x 0.03 x
EV / EBITDA 0.72 x 0.37 x 0.79 x 1.07 x 0.54 x 0.16 x
EV / FCF -144 x 0.06 x -0.32 x -6.08 x 0.13 x 0.05 x
FCF Yield -0.69% 1,647% -310% -16.4% 748% 2,200%
Price to Book 1.57 x 1.74 x 1.59 x 1.36 x 1.19 x 0.96 x
Nbr of stocks (in thousands) 1,043,041 1,043,041 1,043,041 1,043,041 1,043,041 1,043,041
Reference price 2 34.00 43.00 48.49 52.00 55.00 60.00
Announcement Date 5/31/19 5/31/19 8/12/20 6/30/21 8/6/22 5/17/23
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 113,858 121,508 141,198 169,014 212,623 268,484
EBITDA 1 14,696 14,714 23,450 29,063 30,708 53,033
EBIT 1 13,595 13,564 22,050 27,448 28,201 50,563
Operating Margin 11.94% 11.16% 15.62% 16.24% 13.26% 18.83%
Earnings before Tax (EBT) 1 16,480 16,075 21,491 26,468 26,879 49,698
Net income 1 5,819 6,510 8,011 10,004 9,736 19,925
Net margin 5.11% 5.36% 5.67% 5.92% 4.58% 7.42%
EPS 2 5.579 6.241 7.680 9.591 9.334 19.10
Free Cash Flow 1 -73.27 89,211 -57,402 -5,090 124,539 186,858
FCF margin -0.06% 73.42% -40.65% -3.01% 58.57% 69.6%
FCF Conversion (EBITDA) - 606.32% - - 405.57% 352.34%
FCF Conversion (Net income) - 1,370.43% - - 1,279.22% 937.8%
Dividend per Share 2 1.500 1.700 1.900 2.300 2.750 6.000
Announcement Date 5/31/19 5/31/19 8/12/20 6/30/21 8/6/22 5/17/23
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 24,893 39,435 32,049 23,285 40,726 54,089
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -73.3 89,211 -57,402 -5,090 124,539 186,858
ROE (net income / shareholders' equity) 29.3% 27.8% 27.8% 28.5% 23.2% 37.2%
ROA (Net income/ Total Assets) 2.49% 2.04% 2.81% 2.76% 2.15% 3.02%
Assets 1 233,429 318,513 285,573 361,847 453,302 659,490
Book Value Per Share 2 21.60 24.70 30.50 38.30 46.30 62.80
Cash Flow per Share 2 27.60 41.40 43.50 65.00 63.10 80.60
Capex 1 2,368 2,383 3,872 7,451 5,152 3,661
Capex / Sales 2.08% 1.96% 2.74% 4.41% 2.42% 1.36%
Announcement Date 5/31/19 5/31/19 8/12/20 6/30/21 8/6/22 5/17/23
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Life & Health Insurance

1st Jan change Capi.
NICO HOLDINGS PLC Stock NICO Holdings plc
+32.65% 120M
AXA Stock AXA
+14.78% 79.51B
METLIFE, INC. Stock MetLife, Inc.
+6.49% 50.22B
AFLAC INCORPORATED Stock Aflac Incorporated
+1.35% 48.11B
PRUDENTIAL FINANCIAL, INC. Stock Prudential Financial, Inc.
+6.55% 39.71B
GENERALI Stock Generali
+19.34% 37.78B
SUN LIFE FINANCIAL INC. Stock Sun Life Financial Inc.
+2.84% 30.07B
GREAT-WEST LIFECO INC. Stock Great-West Lifeco Inc.
-7.77% 27.56B
PRUDENTIAL PLC Stock Prudential plc
-18.42% 24.71B
CATHAY FINANCIAL HOLDING CO., LTD. Stock Cathay Financial Holding Co., Ltd.
+6.89% 21.99B
Other Life & Health Insurance
  1. Stock Market
  2. Equities
  3. NICO Stock
  4. Financials NICO Holdings plc