Company Valuation: Scancom Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,642 10,816 17,207 33,090 55,592 91,197 - -
Change - -20.72% 59.09% 92.31% 68% 64.05% - -
Enterprise Value (EV) 1 13,642 9,616 17,207 33,090 54,407 91,058 91,447 91,296
Change - -29.51% 78.93% 92.31% 64.42% 67.37% 0.43% -0.17%
P/E 6.81x 3.79x 4.65x 6.58x 7.09x 8.89x 5.6x 4.03x
PBR 3.13x 1.89x 2.15x 3.16x 3.92x 5.6x - -
PEG - 0.1x 0.2x 0.3x 0.1x 0.3x 0.1x 0.1x
Capitalization / Revenue 1.77x 1.09x 1.29x 1.84x 2.28x 2.93x 2.28x 1.5x
EV / Revenue 1.77x 0.97x 1.29x 1.84x 2.23x 2.92x 2.28x 1.5x
EV / EBITDA - 1.73x - - 3.7x 4.92x 3.8x 2.43x
EV / EBIT 4.24x 2.2x 2.83x - 4.55x 6.27x 4.84x 2.69x
EV / FCF - 5.51x - - 17.2x 73.8x 59.8x 30.1x
FCF Yield - 18.2% - - 5.83% 1.36% 1.67% 3.32%
Dividend per Share 2 0.115 0.124 0.225 0.305 0.4 0.6233 0.94 1.295
Rate of return 10.4% 14.1% 16.1% 12.2% 9.52% 9.05% 13.6% 18.8%
EPS 2 0.163 0.232 0.301 0.38 0.592 0.775 1.23 1.71
Distribution rate 70.6% 53.4% 74.8% 80.3% 67.6% 80.4% 76.4% 75.7%
Net sales 1 7,723 9,916 13,349 17,948 24,430 31,158 40,055 60,954
EBITDA 1 - 5,564 - - 14,690 18,510 24,084 37,580
EBIT 1 3,214 4,365 6,076 - 11,961 14,532 18,899 33,978
Net income 1 2,001 2,856 3,982 - 7,840 9,974 12,658 22,677
Net Debt 1 - -1,199 - - -1,185 -139 250 99
Reference price 2 1.110 0.880 1.400 2.500 4.200 6.890 6.890 6.890
Nbr of stocks (in thousands) 12,290,474 12,290,474 12,290,474 13,236,175 13,236,175 13,236,175 - -
Announcement Date 01/03/22 28/02/23 04/03/24 28/02/25 27/02/26 - - -
1GHS in Million2GHS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.07x2.91x4.91x8.95% 8.01B
1193.77x43.71x89.39x - 2,003B
36.21x7.17x33.46x0.16% 253B
16.2x2.89x7.32x2.34% 190B
10.73x2.46x6.6x4.41% 172B
15.01x2.4x7.96x2.82% 73.79B
13.58x1.45x4.93x3.27% 39.55B
19.72x5.43x9.9x4.81% 31.98B
8.47x0.28x1.15x7.74% 22.53B
12.66x3.22x7.25x7.28% 19.92B
Average 133.54x 7.19x 17.29x 4.64% 281.37B
Weighted average by Cap. 855.66x 32.28x 68.00x 2.62%

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

  1. Stock Market
  2. Stocks
  3. MTNGH Stock
  4. Valuation Scancom Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!