End-of-day quote
Nigerian S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
49.5
NGN
|
+10.00%
|
|
-1.00%
|
-28.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
430,705
|
489,221
|
466,452
|
433,412
|
902,455
|
641,371
|
-
|
-
|
Enterprise Value (EV)
1 |
430,705
|
489,221
|
466,452
|
433,412
|
902,455
|
641,371
|
641,371
|
641,371
|
P/E ratio
|
5.92
x
|
6.04
x
|
8.57
x
|
5.53
x
|
6.56
x
|
5.34
x
|
4.02
x
|
3.56
x
|
Yield
|
7.32%
|
9.08%
|
8.33%
|
10.5%
|
-
|
10.2%
|
13.4%
|
14.1%
|
Capitalization / Revenue
|
2.31
x
|
2.46
x
|
2.73
x
|
1.8
x
|
2.54
x
|
1.71
x
|
1.45
x
|
1.19
x
|
EV / Revenue
|
2.31
x
|
2.46
x
|
2.73
x
|
1.8
x
|
2.54
x
|
1.71
x
|
1.45
x
|
1.19
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.45
x
|
1.32
x
|
1.27
x
|
1.08
x
|
1.81
x
|
1.18
x
|
0.94
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
12,255,836
|
12,957,040
|
12,956,997
|
12,956,997
|
12,956,997
|
12,956,997
|
-
|
-
|
Reference price
2 |
35.14
|
37.76
|
36.00
|
33.45
|
69.65
|
49.50
|
49.50
|
49.50
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
186,586
|
198,924
|
171,160
|
240,447
|
355,166
|
374,475
|
443,324
|
538,872
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
104,652
|
67,246
|
110,889
|
188,359
|
178,786
|
205,383
|
-
|
Operating Margin
|
-
|
52.61%
|
39.29%
|
46.12%
|
53.03%
|
47.74%
|
46.33%
|
-
|
Earnings before Tax (EBT)
1 |
90,925
|
94,717
|
66,021
|
100,599
|
172,907
|
156,312
|
207,348
|
236,830
|
Net income
1 |
72,662
|
80,939
|
54,396
|
78,373
|
137,582
|
121,069
|
160,467
|
180,273
|
Net margin
|
38.94%
|
40.69%
|
31.78%
|
32.59%
|
38.74%
|
32.33%
|
36.2%
|
33.45%
|
EPS
2 |
5.931
|
6.249
|
4.200
|
6.050
|
10.62
|
9.275
|
12.30
|
13.91
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.571
|
3.429
|
3.000
|
3.500
|
-
|
5.062
|
6.625
|
7.000
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
---|
Net sales
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
14,344
|
15,601
|
30,669
|
Net margin
|
-
|
-
|
-
|
EPS
|
1.110
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
4/22/22
|
8/30/22
|
8/30/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
27.3%
|
24.3%
|
14.7%
|
20.4%
|
30.6%
|
23.8%
|
26.5%
|
27.6%
|
ROA (Net income/ Total Assets)
|
4.2%
|
3.71%
|
2.08%
|
2.71%
|
3.37%
|
2.4%
|
2.85%
|
2.9%
|
Assets
1 |
1,730,048
|
2,181,409
|
2,616,576
|
2,890,041
|
4,087,646
|
5,044,531
|
5,630,412
|
6,216,310
|
Book Value Per Share
2 |
24.20
|
28.60
|
28.40
|
30.90
|
38.60
|
42.00
|
52.50
|
54.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
49.5
NGN Average target price
60.94
NGN Spread / Average Target +23.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.93% | 482M | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|