Stock ZAMBREW ZAMBIAN BREWERIES PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zambian Breweries Plc

Equities

ZAMBREW

ZM0000000078

Brewers

End-of-day quote Lusaka S.E.
Other stock markets
 06:00:00 2024-04-21 pm EDT 		5-day change 1st Jan Change
7 ZMW 0.00% Intraday chart for Zambian Breweries Plc 0.00% 0.00%
2023 Zambian Breweries Plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2022 Zambian Breweries 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 3,735 4,100 4,368 3,948 3,686 3,822
Enterprise Value (EV) 1 3,667 1,703 4,175 3,582 4,253 4,761
P/E ratio 12.7 x 2.82 x 18.3 x 665 x 28.6 x 44.2 x
Yield 3.9% - 1.25% - - -
Capitalization / Revenue 2.36 x 2.29 x 2.09 x 1.71 x 1.2 x 1.04 x
EV / Revenue 2.31 x 0.95 x 2 x 1.55 x 1.39 x 1.3 x
EV / EBITDA 5.41 x 2.65 x 6.81 x 5.55 x 5.95 x 4.58 x
EV / FCF -21.7 x 0.53 x -1.85 x 7 x -5.3 x -23.1 x
FCF Yield -4.61% 188% -54.1% 14.3% -18.9% -4.34%
Price to Book 2.61 x 5.36 x 4.2 x 3.98 x 3.24 x 3.09 x
Nbr of stocks (in thousands) 546,000 546,000 546,000 546,000 546,007 546,007
Reference price 2 6.840 7.510 8.000 7.230 6.750 7.000
Announcement Date 8/6/19 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23
1ZMW in Million2ZMW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,585 1,787 2,093 2,305 3,069 3,675
EBITDA 1 677.5 642.9 613 645.5 714.9 1,040
EBIT 1 450.5 471.1 400.3 440.9 437.9 668.8
Operating Margin 28.42% 26.36% 19.13% 19.12% 14.27% 18.2%
Earnings before Tax (EBT) 1 376.4 476.3 356.9 8.485 106.2 142.2
Net income 1 294.4 1,456 239.1 5.939 128.9 86.48
Net margin 18.57% 81.47% 11.43% 0.26% 4.2% 2.35%
EPS 2 0.5392 2.667 0.4379 0.0109 0.2361 0.1584
Free Cash Flow 1 -168.9 3,199 -2,259 511.6 -802.3 -206.4
FCF margin -10.66% 179% -107.97% 22.19% -26.14% -5.62%
FCF Conversion (EBITDA) - 497.61% - 79.25% - -
FCF Conversion (Net income) - 219.7% - 8,613.64% - -
Dividend per Share 2 0.2667 - 0.1000 - - -
Announcement Date 8/6/19 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23
1ZMW in Million2ZMW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 568 939
Net Cash position 1 67.7 2,398 193 366 - -
Leverage (Debt/EBITDA) - - - - 0.794 x 0.9035 x
Free Cash Flow 1 -169 3,199 -2,259 512 -802 -206
ROE (net income / shareholders' equity) 11% 31% 30.4% 0.58% 13.9% 8.35%
ROA (Net income/ Total Assets) 8.43% 7.37% 6.26% 8.76% 8.04% 9.98%
Assets 1 3,493 19,770 3,820 67.83 1,604 866.5
Book Value Per Share 2 2.620 1.400 1.900 1.820 2.090 2.270
Cash Flow per Share 2 0.5900 4.390 0.4100 0.7300 0.2400 0.6500
Capex 1 446 295 576 297 641 1,009
Capex / Sales 28.13% 16.52% 27.51% 12.9% 20.9% 27.47%
Announcement Date 8/6/19 8/6/19 3/10/20 9/9/21 9/18/23 9/18/23
1ZMW in Million2ZMW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Brewers

1st Jan change Capi.
ZAMBIAN BREWERIES PLC Stock Zambian Breweries Plc
0.00% 143M
ANHEUSER-BUSCH INBEV SA/NV Stock Anheuser-Busch InBev SA/NV
-3.94% 119B
DELTA CORPORATION LIMITED Stock Delta Corporation Limited
+384.45% 67.41B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+7.57% 47.58B
AMBEV S.A. Stock Ambev S.A.
-12.53% 36.89B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
0.00% 23.13B
CARLSBERG A/S Stock Carlsberg A/S
+12.68% 19.06B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-25.17% 18.42B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+3.94% 17.59B
CHINA RESOURCES BEER (HOLDINGS) COMPANY LIMITED Stock China Resources Beer (Holdings) Company Limited
+6.29% 15.06B
Other Brewers
  1. Stock Market
  2. Equities
  3. ZAMBREW Stock
  4. Financials Zambian Breweries Plc