Financials New Vision Printing and Publishing Company Limited

Equities

NVL

UG0000000162

Consumer Publishing

End-of-day quote UGANDA SECURITIES EXCHANGE 23:00:00 30/05/2024 BST 5-day change 1st Jan Change
153 UGX -.--% Intraday chart for New Vision Printing and Publishing Company Limited -.--% -.--%

Valuation

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Capitalization 1 34,425 25,245 24,098 23,715 12,240 11,858
Enterprise Value (EV) 1 18,829 15,905 17,568 16,178 20,560 15,297
P/E ratio 14.8 x 11.9 x 9.05 x -24.1 x 12.4 x -3.16 x
Yield 5.56% 7.58% 5.71% - 4.04% -
Capitalization / Revenue 0.38 x 0.28 x 0.26 x 0.29 x 0.11 x 0.14 x
EV / Revenue 0.21 x 0.18 x 0.19 x 0.2 x 0.18 x 0.17 x
EV / EBITDA 2.13 x 1.84 x 1.74 x 7.44 x 3.27 x -7.16 x
EV / FCF 2.17 x -2.15 x 67 x 6.16 x -1.78 x 2.18 x
FCF Yield 46.1% -46.5% 1.49% 16.2% -56.3% 45.8%
Price to Book 0.49 x 0.35 x 0.33 x 0.36 x 0.19 x 0.2 x
Nbr of stocks (in thousands) 76,500 76,500 76,500 76,500 76,500 76,500
Reference price 2 450.0 330.0 315.0 310.0 160.0 155.0
Announcement Date 22/10/18 01/11/19 05/11/20 15/11/21 08/11/22 13/10/23
1UGX in Million2UGX
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net sales 1 90,593 90,157 91,756 81,925 111,403 87,626
EBITDA 1 8,823 8,659 10,088 2,174 6,290 -2,137
EBIT 1 2,920 3,465 4,854 -148.1 3,625 -4,597
Operating Margin 3.22% 3.84% 5.29% -0.18% 3.25% -5.25%
Earnings before Tax (EBT) 1 3,792 3,909 4,895 -927.8 1,719 -5,067
Net income 1 2,318 2,129 2,661 -985.5 988.7 -3,753
Net margin 2.56% 2.36% 2.9% -1.2% 0.89% -4.28%
EPS 2 30.30 27.83 34.79 -12.88 12.92 -49.06
Free Cash Flow 1 8,687 -7,401 262 2,627 -11,568 7,012
FCF margin 9.59% -8.21% 0.29% 3.21% -10.38% 8%
FCF Conversion (EBITDA) 98.47% - 2.6% 120.87% - -
FCF Conversion (Net income) 374.75% - 9.85% - - -
Dividend per Share 2 25.00 25.00 18.00 - 6.460 -
Announcement Date 22/10/18 01/11/19 05/11/20 15/11/21 08/11/22 13/10/23
1UGX in Million2UGX
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 8,320 3,440
Net Cash position 1 15,596 9,340 6,530 7,537 - -
Leverage (Debt/EBITDA) - - - - 1.323 x -1.609 x
Free Cash Flow 1 8,687 -7,401 262 2,627 -11,568 7,012
ROE (net income / shareholders' equity) 3.36% 3.01% 3.66% -1.42% 1.51% -5.96%
ROA (Net income/ Total Assets) 2.1% 2.45% 3.16% -0.1% 2.36% -2.64%
Assets 1 110,266 86,864 84,301 1,021,216 41,836 142,375
Book Value Per Share 2 916.0 943.0 959.0 850.0 858.0 788.0
Cash Flow per Share 2 204.0 57.50 41.20 39.80 33.10 29.00
Capex 1 3,541 2,205 2,926 3,273 4,329 12,423
Capex / Sales 3.91% 2.45% 3.19% 4% 3.89% 14.18%
Announcement Date 22/10/18 01/11/19 05/11/20 15/11/21 08/11/22 13/10/23
1UGX in Million2UGX
Estimates
  1. Stock Market
  2. Equities
  3. NVL Stock
  4. Financials New Vision Printing and Publishing Company Limited