UPDC REAL ESTATE INVESTMENT TRUST |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.8 NGN | 0.00% |
|
+18.52% | -25.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 17,611 | 11,340 | 14,675 | 11,874 | 8,005 | 17,077 |
| Enterprise Value (EV) 1 | 14,447 | 7,247 | 9,535 | 7,676 | 4,439 | 13,351 |
| P/E ratio | 6.67 x | -25 x | 7.64 x | -2.65 x | 4.77 x | 4.49 x |
| Yield | 8.64% | 15.5% | 12.7% | 7.87% | 11.3% | 6.41% |
| Capitalization / Revenue | 13.8 x | 4.56 x | 6.84 x | 9.03 x | 4.97 x | 9.01 x |
| EV / Revenue | 11.3 x | 2.92 x | 4.44 x | 5.84 x | 2.76 x | 7.05 x |
| EV / EBITDA | 14.8 x | 3.56 x | 5.13 x | 11.2 x | 3.69 x | 9.41 x |
| EV / FCF | 15.5 x | 6.21 x | 6.67 x | 15.4 x | 9.35 x | 19.7 x |
| FCF Yield | 6.45% | 16.1% | 15% | 6.49% | 10.7% | 5.08% |
| Price to Book | 0.54 x | 0.37 x | 0.47 x | 0.48 x | 0.31 x | 0.59 x |
| Nbr of stocks (in thousands) | 2,668,270 | 2,668,270 | 2,668,270 | 2,668,270 | 2,668,270 | 2,668,270 |
| Reference price 2 | 6.600 | 4.250 | 5.500 | 4.450 | 3.000 | 6.400 |
| Announcement Date | 10/11/19 | 5/4/21 | 5/4/21 | 4/5/22 | 3/31/23 | 4/2/24 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,278 | 2,485 | 2,145 | 1,315 | 1,611 | 1,894 |
| EBITDA 1 | 974.2 | 2,034 | 1,859 | 683 | 1,202 | 1,419 |
| EBIT 1 | 893 | 1,948 | 1,780 | 611.4 | 1,149 | 1,355 |
| Operating Margin | 69.9% | 78.36% | 82.95% | 46.51% | 71.34% | 71.53% |
| Earnings before Tax (EBT) 1 | 2,645 | -449.3 | 1,932 | -4,480 | 1,677 | 3,803 |
| Net income 1 | 2,645 | -449.3 | 1,932 | -4,480 | 1,677 | 3,803 |
| Net margin | 207.02% | -18.08% | 90.07% | -340.81% | 104.12% | 200.74% |
| EPS 2 | 0.9900 | -0.1700 | 0.7200 | -1.680 | 0.6284 | 1.425 |
| Free Cash Flow 1 | 932.4 | 1,167 | 1,429 | 498.1 | 474.9 | 677.6 |
| FCF margin | 72.99% | 46.97% | 66.61% | 37.89% | 29.49% | 35.77% |
| FCF Conversion (EBITDA) | 95.71% | 57.39% | 76.85% | 72.93% | 39.51% | 47.74% |
| FCF Conversion (Net income) | 35.26% | - | 73.96% | - | 28.32% | 17.82% |
| Dividend per Share 2 | 0.5700 | 0.6600 | 0.7000 | 0.3500 | 0.3400 | 0.4100 |
| Announcement Date | 10/11/19 | 5/4/21 | 5/4/21 | 4/5/22 | 3/31/23 | 4/2/24 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3,164 | 4,093 | 5,141 | 4,198 | 3,566 | 3,726 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 932 | 1,167 | 1,429 | 498 | 475 | 678 |
| ROE (net income / shareholders' equity) | 8.29% | -1.42% | 6.29% | -16% | 6.57% | 13.8% |
| ROA (Net income/ Total Assets) | 1.72% | 3.77% | 3.52% | 1.32% | 2.73% | 3.01% |
| Assets 1 | 153,667 | -11,930 | 54,945 | -339,091 | 61,408 | 126,461 |
| Book Value Per Share 2 | 12.20 | 11.50 | 11.60 | 9.340 | 9.790 | 10.90 |
| Cash Flow per Share 2 | 0.6700 | 1.190 | 0.4900 | 0.9400 | 0.7400 | 1.380 |
| Capex 1 | 77.5 | 141 | 32.9 | 55.5 | 67 | 106 |
| Capex / Sales | 6.07% | 5.67% | 1.53% | 4.22% | 4.16% | 5.61% |
| Announcement Date | 10/11/19 | 5/4/21 | 5/4/21 | 4/5/22 | 3/31/23 | 4/2/24 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.00% | 9.28M | |
| -9.17% | 7.89B | |
| -2.60% | 5.62B | |
| -0.48% | 5.36B | |
| -9.05% | 5.28B | |
| +6.69% | 4.76B | |
| -4.48% | 4.74B | |
| +4.50% | 4.71B | |
| +6.08% | 4.06B | |
| -14.37% | 3.15B |
- Stock Market
- Equities
- UPDCREIT Stock
- Financials UPDC Real Estate Investment Trust