|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,155.00 NGN | 0.00% |
|
0.00% | +89.66% |
| 06-12 | Speculative Fever Grips the Nigerian Stock Market |  |
| 05-13 | Dangote Cement in early talks over potential London listing | RE |
Company Valuation: Dangote Cement Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,369,079 | 4,403,999 | 5,359,014 | 8,020,932 | 10,202,062 | 19,348,738 | - | - |
| Change | - | 0.8% | 21.69% | 49.67% | 27.19% | 89.66% | - | - |
| Enterprise Value (EV) 1 | 4,617,397 | 4,855,802 | 5,359,014 | 10,234,842 | 10,994,886 | 19,715,498 | 19,213,498 | 18,878,478 |
| Change | - | 5.16% | 10.36% | 90.98% | 7.43% | 79.32% | -2.55% | -1.74% |
| P/E | 12.1x | 11.7x | - | 16.1x | 10.2x | 15x | 13.3x | 11.7x |
| PBR | 4.53x | 4.18x | 3.17x | 3.78x | 4.05x | 6.13x | 5.03x | 4.42x |
| PEG | - | 2.41x | - | - | 0x | 0.5x | 1x | 0.9x |
| Capitalization / Revenue | 3.16x | 2.72x | 2.43x | 2.24x | 2.37x | 4x | 3.54x | 3.11x |
| EV / Revenue | 3.34x | 3x | 2.43x | 2.86x | 2.55x | 4.07x | 3.52x | 3.04x |
| EV / EBITDA | 6.74x | 6.86x | 6.05x | 7.41x | 5.55x | 8.55x | 7.55x | 6.64x |
| EV / EBIT | 7.93x | 8.29x | 7.3x | 8.88x | 6.23x | 9.48x | 8.32x | 7.27x |
| EV / FCF | 10.5x | 15.5x | 9.95x | 25.1x | 12.9x | 19x | 13.5x | 11.1x |
| FCF Yield | 9.49% | 6.45% | 10% | 3.98% | 7.73% | 5.27% | 7.39% | 9.04% |
| Dividend per Share 2 | 20 | 20 | 30 | 30 | 45 | 60 | 75 | 92.9 |
| Rate of return | 7.78% | 7.66% | 9.38% | 6.27% | 7.39% | 5.19% | 6.49% | 8.04% |
| EPS 2 | 21.24 | 22.27 | - | 29.74 | 59.86 | 77 | 86.77 | 98.66 |
| Distribution rate | 94.2% | 89.8% | - | 101% | 75.2% | 77.9% | 86.4% | 94.2% |
| Net sales 1 | 1,383,637 | 1,618,323 | 2,208,090 | 3,580,550 | 4,306,704 | 4,842,126 | 5,465,236 | 6,212,257 |
| EBITDA 1 | 684,595 | 708,238 | 886,129 | 1,382,016 | 1,981,134 | 2,304,807 | 2,543,768 | 2,842,912 |
| EBIT 1 | 582,491 | 585,876 | 734,267 | 1,152,042 | 1,765,277 | 2,079,766 | 2,308,422 | 2,598,262 |
| Net income 1 | 361,008 | 375,988 | 445,214 | 498,192 | 1,002,847 | 1,297,876 | 1,461,552 | 1,662,788 |
| Net Debt 1 | 248,318 | 451,803 | - | 2,213,910 | 792,824 | 366,760 | -135,240 | -470,260 |
| Reference price 2 | 257.00 | 261.00 | 319.90 | 478.80 | 609.00 | 1,155.00 | 1,155.00 | 1,155.00 |
| Nbr of stocks (in thousands) | 17,000,307 | 16,873,559 | 16,752,155 | 16,752,155 | 16,752,155 | 16,752,155 | - | - |
| Announcement Date | 01/03/22 | 27/02/23 | 01/03/24 | 01/03/25 | 28/02/26 | - | - | - |
1NGN in Million2NGN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 4.07x | 8.55x | 5.19% | 14.24B | |
| 21.94x | 2.93x | 11.52x | 2.38% | 54.06B | |
| 25.17x | 3.46x | 12.52x | -.--% | 14.78B | |
| 11.14x | 0.55x | 2.42x | 4.52% | 13.7B | |
| 10.08x | 1.57x | 5.89x | 1.61% | 9.95B | |
| 51.67x | 4.24x | 19.24x | 0.54% | 9.55B | |
| 28x | 10.15x | 19.18x | 3.44% | 9.42B | |
| 16.39x | 3.52x | 10.97x | 0.45% | 6.6B | |
| 26.4x | 1.17x | 5.14x | 3.46% | 5.84B | |
| 11.18x | 1.23x | 4.89x | 3.31% | 5.07B | |
| Average | 21.70x | 3.29x | 10.03x | 2.49% | 14.32B | |
| Weighted average by Cap. | 21.65x | 3.23x | 10.56x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DANGCEM Stock
- Valuation Dangote Cement Plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition