|
End-of-day quote
Nigerian S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 2,750.00 NGN | 0.00% |
|
0.00% | +40.45% |
| 07-30 | Nestlé Nigeria Plc Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 04-30 | Nestle Nigeria PLC reports revenue of 326.13 bln naira for three months ended 31 March | RE |
Company Valuation: Nestlé Nigeria Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,233,769 | 871,922 | 871,922 | 693,574 | 1,552,021 | 2,179,805 | - | - |
| Change | - | -29.33% | 0% | -20.45% | 123.77% | 40.45% | - | - |
| Enterprise Value (EV) 1 | 1,210,118 | 909,471 | 1,106,686 | 1,324,825 | 1,992,893 | 2,496,050 | 2,419,378 | 2,372,969 |
| Change | - | -24.84% | 21.68% | 19.71% | 50.43% | 25.25% | -3.07% | -1.92% |
| P/E | 30.8x | 17.8x | -11x | -4.21x | 14.8x | 14.5x | 12.1x | 10.1x |
| PBR | 57.7x | 28.8x | -11x | -7.52x | 120x | 22.1x | 16x | 12.3x |
| PEG | - | 0.8x | 0x | -0x | -0x | 0.3x | 0.6x | 0.5x |
| Capitalization / Revenue | 3.51x | 1.95x | 1.59x | 0.72x | 1.29x | 1.59x | 1.39x | 1.22x |
| EV / Revenue | 3.44x | 2.04x | 2.02x | 1.38x | 1.65x | 1.82x | 1.54x | 1.33x |
| EV / EBITDA | 15.1x | 9.41x | 8.17x | 6.74x | 7.53x | 7.49x | 6.22x | 5.35x |
| EV / EBIT | 16.8x | 10.5x | 8.94x | 7.89x | 8.84x | 8.61x | 7.13x | 6.12x |
| EV / FCF | 27.9x | -28.3x | 51.6x | -19.9x | 7.94x | 15.3x | 11.8x | 10.3x |
| FCF Yield | 3.58% | -3.54% | 1.94% | -5.04% | 12.6% | 6.53% | 8.48% | 9.67% |
| Dividend per Share 2 | 50.5 | 51.5 | - | - | - | 40.54 | 158.3 | 199 |
| Rate of return | 3.24% | 4.68% | - | - | - | 1.47% | 5.76% | 7.24% |
| EPS 2 | 50.51 | 61.77 | -100.3 | -207.6 | 132.4 | 189.4 | 227.5 | 271 |
| Distribution rate | 100% | 83.4% | - | - | - | 21.4% | 69.6% | 73.4% |
| Net sales 1 | 351,822 | 446,819 | 547,119 | 958,815 | 1,207,773 | 1,373,961 | 1,570,491 | 1,779,598 |
| EBITDA 1 | 80,375 | 96,619 | 135,461 | 196,700 | 264,494 | 333,202 | 389,086 | 443,464 |
| EBIT 1 | 71,966 | 86,866 | 123,788 | 167,876 | 225,383 | 289,744 | 339,479 | 387,494 |
| Net income 1 | 40,037 | 48,965 | -79,474 | -164,595 | 104,966 | 150,116 | 180,359 | 214,795 |
| Net Debt 1 | -23,651 | 37,549 | 234,764 | 631,251 | 440,872 | 316,245 | 239,573 | 193,164 |
| Reference price 2 | 1,556.50 | 1,100.00 | 1,100.00 | 875.00 | 1,958.00 | 2,750.00 | 2,750.00 | 2,750.00 |
| Nbr of stocks (in thousands) | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 27/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1NGN in Million2NGN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.52x | 1.82x | 7.49x | 1.47% | 1.62B | |
| 21.87x | 2.95x | 14.52x | 3.75% | 260B | |
| 19.59x | 2.51x | 14.96x | 3.27% | 80.37B | |
| 16.65x | 1.73x | 9.81x | 3.77% | 44.6B | |
| 14.61x | 0.52x | 9.38x | 2.64% | 38.08B | |
| 20.39x | 3.11x | 12.64x | 3.43% | 33.8B | |
| 34.32x | 2.97x | 17.34x | 1.08% | 30.37B | |
| 26.31x | 5.55x | 17.69x | 3.18% | 29.98B | |
| -8.72x | 1.88x | 9.4x | 6.49% | 29.33B | |
| 17.82x | 1.71x | 12.08x | 4.78% | 27.11B | |
| Average | 17.74x | 2.47x | 12.53x | 3.39% | 57.56B | |
| Weighted average by Cap. | 19.70x | 2.66x | 13.68x | 3.6% |
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
- NESTLE Stock
- Valuation Nestlé Nigeria Plc
Select your edition
All financial news and data tailored to specific country editions
