GREIF NIGERIA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.45 NGN | -.--% |
|
-.--% | -.--% |
Valuation
| Fiscal Period: October | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 413.2 | 387.6 | 388 | 388 | 388 | 232.4 |
| Enterprise Value (EV) 1 | 340.4 | 217.9 | 264.4 | 354 | 167.8 | 93.52 |
| P/E ratio | 15.2 x | 7.84 x | -1.48 x | -1.24 x | 1.11 x | -7.4 x |
| Yield | 6.19% | - | - | - | - | - |
| Capitalization / Revenue | 0.41 x | 0.28 x | 0.73 x | 4.29 x | - | - |
| EV / Revenue | 0.34 x | 0.16 x | 0.49 x | 3.91 x | - | - |
| EV / EBITDA | 6.96 x | 2.16 x | -1.15 x | -1.41 x | -3.6 x | - |
| EV / FCF | -2.35 x | 1.56 x | 8.75 x | 125 x | -0.74 x | -1.21 x |
| FCF Yield | -42.6% | 63.9% | 11.4% | 0.8% | -135% | -82.8% |
| Price to Book | 1.22 x | 1.07 x | 3.93 x | -1.82 x | 2.83 x | 2.2 x |
| Nbr of stocks (in thousands) | 42,640 | 42,640 | 42,640 | 42,640 | 42,640 | 42,640 |
| Reference price 2 | 9.690 | 9.090 | 9.100 | 9.100 | 9.100 | 5.450 |
| Announcement Date | 31/01/17 | 31/01/18 | 06/02/19 | 04/02/20 | 04/02/21 | 03/01/22 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: October | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 999.2 | 1,405 | 534.6 | 90.52 | - | - |
| EBITDA 1 | 48.92 | 100.7 | -230.8 | -251.3 | -46.64 | - |
| EBIT 1 | 30.97 | 81.89 | -246.3 | -256.1 | -52.62 | -43.87 |
| Operating Margin | 3.1% | 5.83% | -46.07% | -282.93% | - | - |
| Earnings before Tax (EBT) 1 | 37.6 | 77.55 | -245.2 | -311.5 | 398.5 | -31.41 |
| Net income 1 | 27.11 | 49.42 | -262.6 | -312.2 | 350.5 | -31.41 |
| Net margin | 2.71% | 3.52% | -49.12% | -344.94% | - | - |
| EPS 2 | 0.6357 | 1.159 | -6.160 | -7.323 | 8.220 | -0.7366 |
| Free Cash Flow 1 | -144.9 | 139.3 | 30.23 | 2.836 | -226.4 | -77.4 |
| FCF margin | -14.51% | 9.91% | 5.65% | 3.13% | - | - |
| FCF Conversion (EBITDA) | - | 138.29% | - | - | - | - |
| FCF Conversion (Net income) | - | 281.77% | - | - | - | - |
| Dividend per Share 2 | 0.6000 | - | - | - | - | - |
| Announcement Date | 31/01/17 | 31/01/18 | 06/02/19 | 04/02/20 | 04/02/21 | 03/01/22 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: October | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 72.8 | 170 | 124 | 34.1 | 220 | 139 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -145 | 139 | 30.2 | 2.84 | -226 | -77.4 |
| ROE (net income / shareholders' equity) | 8.05% | 14.1% | -114% | 545% | -919% | -25.9% |
| ROA (Net income/ Total Assets) | 2.69% | 6.78% | -24.4% | -49.3% | -13.3% | -9.75% |
| Assets 1 | 1,007 | 728.7 | 1,077 | 633.3 | -2,640 | 322 |
| Book Value Per Share 2 | 7.920 | 8.480 | 2.320 | -5.000 | 3.220 | 2.480 |
| Cash Flow per Share 2 | 1.710 | 3.980 | 2.900 | 0.8000 | 5.170 | 3.260 |
| Capex 1 | 25.5 | 5.96 | 0.7 | - | - | - |
| Capex / Sales | 2.56% | 0.42% | 0.13% | - | - | - |
| Announcement Date | 31/01/17 | 31/01/18 | 06/02/19 | 04/02/20 | 04/02/21 | 03/01/22 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- VANLEER Stock
- Financials Greif Nigeria Plc