Stock NICO NICO HOLDINGS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials NICO Holdings plc

Equities

NICO

MWNICO010014

Life & Health Insurance

End-of-day quote Malawi S.E.
Other stock markets
 23:00:00 15/07/2024 BST 		5-day change 1st Jan Change
199.3 MWK -0.01% Intraday chart for NICO Holdings plc -0.03% +32.49%
07-02 NICO Holdings plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 NICO Holdings plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 44,851 50,577 54,238 57,367 62,582 156,873
Enterprise Value (EV) 1 5,416 18,528 30,954 16,641 8,493 29,944
P/E ratio 6.89 x 6.31 x 5.42 x 5.89 x 3.14 x 5.04 x
Yield 3.95% 3.92% 4.42% 5% 10% 6.65%
Capitalization / Revenue 0.37 x 0.36 x 0.32 x 0.27 x 0.23 x 0.54 x
EV / Revenue 0.04 x 0.13 x 0.18 x 0.08 x 0.03 x 0.1 x
EV / EBITDA 0.37 x 0.79 x 1.07 x 0.54 x 0.16 x 0.2 x
EV / FCF 0.06 x -0.32 x -6.08 x 0.13 x 0.05 x 0.15 x
FCF Yield 1,647% -310% -16.4% 748% 2,200% 669%
Price to Book 1.74 x 1.59 x 1.36 x 1.19 x 0.96 x 1.72 x
Nbr of stocks (in thousands) 1,043,041 1,043,041 1,043,041 1,043,041 1,043,041 1,043,041
Reference price 2 43.00 48.49 52.00 55.00 60.00 150.4
Announcement Date 31/05/19 12/08/20 30/06/21 06/08/22 17/05/23 02/07/24
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 121,508 141,198 169,014 212,623 268,484 290,447
EBITDA 1 14,714 23,450 29,063 30,708 53,033 152,189
EBIT 1 13,564 22,050 27,448 28,201 50,563 149,640
Operating Margin 11.16% 15.62% 16.24% 13.26% 18.83% 51.52%
Earnings before Tax (EBT) 1 16,075 21,491 26,468 26,879 49,698 84,102
Net income 1 6,510 8,011 10,004 9,736 19,925 31,096
Net margin 5.36% 5.67% 5.92% 4.58% 7.42% 10.71%
EPS 2 6.241 7.680 9.591 9.334 19.10 29.81
Free Cash Flow 1 89,211 -57,402 -5,090 124,539 186,858 200,302
FCF margin 73.42% -40.65% -3.01% 58.57% 69.6% 68.96%
FCF Conversion (EBITDA) 606.32% - - 405.57% 352.34% 131.61%
FCF Conversion (Net income) 1,370.43% - - 1,279.22% 937.8% 644.15%
Dividend per Share 2 1.700 1.900 2.300 2.750 6.000 10.00
Announcement Date 31/05/19 12/08/20 30/06/21 06/08/22 17/05/23 02/07/24
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 39,435 32,049 23,285 40,726 54,089 126,930
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 89,211 -57,402 -5,090 124,539 186,858 200,302
ROE (net income / shareholders' equity) 27.8% 27.8% 28.5% 23.2% 37.2% 42.2%
ROA (Net income/ Total Assets) 2.04% 2.81% 2.76% 2.15% 3.02% 6.93%
Assets 1 318,513 285,573 361,847 453,302 659,490 449,024
Book Value Per Share 2 24.70 30.50 38.30 46.30 62.80 87.30
Cash Flow per Share 2 41.40 43.50 65.00 63.10 80.60 138.0
Capex 1 2,383 3,872 7,451 5,152 3,661 8,746
Capex / Sales 1.96% 2.74% 4.41% 2.42% 1.36% 3.01%
Announcement Date 31/05/19 12/08/20 30/06/21 06/08/22 17/05/23 02/07/24
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Life & Health Insurance

1st Jan change Capi.
NICO HOLDINGS PLC Stock NICO Holdings plc
+32.49% 120M
AXA Stock AXA
+7.77% 76.65B
AFLAC INCORPORATED Stock Aflac Incorporated
+13.39% 53.16B
METLIFE, INC. Stock MetLife, Inc.
+14.41% 53.8B
MANULIFE FINANCIAL CORPORATION Stock Manulife Financial Corporation
+24.86% 47.66B
PRUDENTIAL FINANCIAL, INC. Stock Prudential Financial, Inc.
+21.99% 45.43B
GENERALI Stock Generali
+21.75% 39.28B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD. Stock China Pacific Insurance (Group) Co., Ltd.
+18.80% 33.57B
CATHAY FINANCIAL HOLDING CO., LTD. Stock Cathay Financial Holding Co., Ltd.
+42.95% 29.38B
SUN LIFE FINANCIAL INC. Stock Sun Life Financial Inc.
+1.02% 29.33B
Other Life & Health Insurance
  1. Stock Market
  2. Equities
  3. NICO Stock
  4. Financials NICO Holdings plc