End-of-day quote
Nigerian S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
32.7
NGN
|
-.--%
|
|
-10.90%
|
-19.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
696,679
|
-
|
-
|
Enterprise Value (EV)
1 |
825,211
|
740,797
|
569,240
|
490,019
|
862,860
|
696,679
|
696,679
|
696,679
|
P/E ratio
|
4.27
x
|
4.55
x
|
4.26
x
|
3.87
x
|
2.12
x
|
2.86
x
|
2.3
x
|
1.61
x
|
Yield
|
9.43%
|
9.27%
|
11.5%
|
13%
|
-
|
12.8%
|
15.5%
|
29.1%
|
Capitalization / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.88
x
|
0.76
x
|
0.58
x
|
EV / Revenue
|
2.25
x
|
1.84
x
|
1.45
x
|
1.07
x
|
-
|
0.88
x
|
0.76
x
|
0.58
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.24
x
|
1.14
x
|
0.89
x
|
0.74
x
|
-
|
0.6
x
|
0.52
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
27,784,888
|
22,899,430
|
21,893,831
|
21,305,181
|
21,305,181
|
21,305,181
|
-
|
-
|
Reference price
2 |
29.70
|
32.35
|
26.00
|
23.00
|
40.50
|
32.70
|
32.70
|
32.70
|
Announcement Date
|
02/03/20
|
19/03/21
|
07/03/22
|
17/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
367,490
|
401,916
|
393,056
|
459,983
|
-
|
794,763
|
918,602
|
1,206,555
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
236,519
|
254,477
|
230,029
|
226,141
|
712,262
|
515,470
|
602,550
|
817,387
|
Operating Margin
|
64.36%
|
63.32%
|
58.52%
|
49.16%
|
-
|
64.86%
|
65.59%
|
67.75%
|
Earnings before Tax (EBT)
1 |
231,708
|
238,095
|
221,500
|
214,200
|
609,308
|
433,106
|
549,704
|
-
|
Net income
1 |
195,382
|
199,609
|
172,107
|
166,737
|
534,425
|
332,871
|
418,284
|
-
|
Net margin
|
53.17%
|
49.66%
|
43.79%
|
36.25%
|
-
|
41.88%
|
45.53%
|
-
|
EPS
2 |
6.960
|
7.110
|
6.100
|
5.950
|
19.07
|
11.42
|
14.22
|
20.30
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
3.000
|
3.000
|
3.000
|
-
|
4.180
|
5.070
|
9.500
|
Announcement Date
|
02/03/20
|
19/03/21
|
07/03/22
|
17/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
37.4%
|
27.1%
|
20.6%
|
18.8%
|
-
|
22.9%
|
23.4%
|
28.2%
|
ROA (Net income/ Total Assets)
|
6.58%
|
4.59%
|
3.4%
|
2.81%
|
-
|
3.28%
|
3.37%
|
4.1%
|
Assets
1 |
2,970,798
|
4,351,786
|
5,061,976
|
5,941,306
|
-
|
10,164,010
|
12,424,250
|
-
|
Book Value Per Share
2 |
24.00
|
28.40
|
29.40
|
31.00
|
-
|
54.20
|
63.10
|
77.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/03/20
|
19/03/21
|
07/03/22
|
17/04/23
|
09/04/24
|
-
|
-
|
-
|
Last Close Price
32.7
NGN Average target price
54.83
NGN Spread / Average Target +67.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.26% | 501M | | +16.61% | 208B | | +4.26% | 74.34B | | +8.83% | 54.92B | | +3.95% | 48.36B | | +13.21% | 47.06B | | +25.00% | 45.26B | | +9.75% | 36.83B | | -16.09% | 35.19B | | -96.60% | 32.24B |
Commercial Banks
|