UNITED CAPITAL PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.65 NGN | +0.30% |
|
-6.46% | -27.61% |
| Apr. 15 | United Capital Plc Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 27 | United Capital Plc Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 16,920 | 14,400 | 28,260 | 59,400 | 84,000 | 138,000 |
| Enterprise Value (EV) 1 | 27,505 | 29,283 | 34,170 | -91,000 | -160,263 | -94,027 |
| P/E ratio | 3.9 x | 2.9 x | 3.62 x | 5.28 x | 8.7 x | 12.1 x |
| Yield | 10.6% | 20.8% | 14.9% | 15.2% | 10.7% | 7.83% |
| Capitalization / Revenue | 1.78 x | 1.67 x | 2.19 x | 3.56 x | 3.4 x | 6.43 x |
| EV / Revenue | 2.89 x | 3.4 x | 2.65 x | -5.46 x | -6.48 x | -4.38 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.07 x | 0.74 x | 1.16 x | 1.94 x | 2.55 x | 1.52 x |
| Nbr of stocks (in thousands) | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 |
| Reference price 2 | 2.820 | 2.400 | 4.710 | 9.900 | 14.00 | 23.00 |
| Announcement Date | 2/21/19 | 2/18/20 | 2/22/21 | 2/18/22 | 3/1/23 | 3/27/24 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 9,526 | 8,601 | 12,918 | 16,664 | 24,742 | 21,451 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 6,221 | 4,950 | 7,948 | 11,918 | 13,500 | 17,304 |
| Net income 1 | 4,338 | 4,973 | 7,811 | 11,259 | 9,653 | 11,420 |
| Net margin | 45.54% | 57.82% | 60.47% | 67.56% | 39.02% | 53.24% |
| EPS 2 | 0.7230 | 0.8289 | 1.302 | 1.876 | 1.609 | 1.900 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3000 | 0.5000 | 0.7000 | 1.500 | 1.500 | 1.800 |
| Announcement Date | 2/21/19 | 2/18/20 | 2/22/21 | 2/18/22 | 3/1/23 | 3/27/24 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 10,585 | 14,883 | 5,910 | - | - | - |
| Net Cash position 1 | - | - | - | 150,400 | 244,263 | 232,027 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 26.6% | 28.1% | 35.5% | 41% | 30.4% | 18.5% |
| ROA (Net income/ Total Assets) | 3.04% | 3.32% | 4.19% | 3.33% | 1.83% | 1.49% |
| Assets 1 | 142,650 | 149,581 | 186,607 | 338,181 | 527,776 | 766,941 |
| Book Value Per Share 2 | 2.640 | 3.260 | 4.070 | 5.090 | 5.500 | 15.10 |
| Cash Flow per Share 2 | 5.860 | 5.020 | 7.240 | 8.940 | 25.00 | 24.20 |
| Capex 1 | 177 | 180 | 411 | 110 | 111 | 1,178 |
| Capex / Sales | 1.85% | 2.09% | 3.18% | 0.66% | 0.45% | 5.49% |
| Announcement Date | 2/21/19 | 2/18/20 | 2/22/21 | 2/18/22 | 3/1/23 | 3/27/24 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -27.61% | 75.12M | |
| +1.51% | 44.31B | |
| +10.78% | 12.09B | |
| +21.56% | 7.39B | |
| -6.32% | 6.93B | |
| -5.22% | 5.7B | |
| -3.44% | 3.25B | |
| +17.20% | 1.91B | |
| -0.48% | 1.6B | |
| +0.68% | 1.21B |
- Stock Market
- Equities
- UCAP Stock
- Financials United Capital Plc
