Financials UAC of Nigeria PLC

Equities

UACN

NGUACN000006

Food Processing

End-of-day quote Nigerian S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
12.4 NGN +5.08% Intraday chart for UAC of Nigeria PLC +9.25% -3.50%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 24,779 20,889 27,372 29,993 37,601 36,284
Enterprise Value (EV) 1 24,779 20,889 27,372 29,993 39,471 43,349
P/E ratio -4.37 x 6.84 x - - - -
Yield 7.44% 8.97% - - - 1.45%
Capitalization / Revenue 0.3 x 0.26 x 0.27 x 0.27 x 0.32 x 0.3 x
EV / Revenue 0.3 x 0.26 x 0.27 x 0.27 x 0.33 x 0.35 x
EV / EBITDA 4,822,315 x 4,108,881 x 3,456,220 x 30,601,514 x - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.57 x 0.39 x - - 0.75 x 0.92 x
Nbr of stocks (in thousands) 2,881,297 2,881,297 2,881,297 2,926,132 2,926,132 2,926,132
Reference price 2 8.600 7.250 9.500 10.25 12.85 12.40
Announcement Date 1/30/20 1/29/21 1/29/22 1/30/23 1/30/24 -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 83,955 81,594 101,107 109,217 118,681 122,855
EBITDA 5,138 5,084 7,920 980.1 - -
EBIT 1 3,858 3,642 5,751 -2,143 9,126 -179
Operating Margin 4.6% 4.46% 5.69% -1.96% 7.69% -0.15%
Earnings before Tax (EBT) 8,105 5,358 - - - -
Net income -5,674 3,042 - - - -
Net margin -6.76% 3.73% - - - -
EPS -1.970 1.060 - - - -
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.6400 0.6500 - - - 0.1800
Announcement Date 1/30/20 1/29/21 1/29/22 1/30/23 1/30/24 -
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - 1,870 7,065
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 8.65% 5.9% 4.84% -7% 17.6% -4.4%
ROA (Net income/ Total Assets) 3.66% 3.06% 2.51% -3.2% 7.79% -1.9%
Assets -154,958 99,466 - - - -
Book Value Per Share 2 15.00 18.40 - - 17.00 13.50
Cash Flow per Share - - - - - -
Capex 1 3,317 4,429 - - 4,635 5,897
Capex / Sales 3.95% 5.43% - - 3.91% 4.8%
Announcement Date 1/30/20 1/29/21 1/29/22 1/30/23 1/30/24 -
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
12.4 NGN
Average target price
10 NGN
Spread / Average Target
-19.35%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. UACN Stock
  4. Financials UAC of Nigeria PLC