End-of-day quote
Nigerian S.E.
23:00:00 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
15.2
NGN
|
+1.33%
|
|
+4.47%
|
+2.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
126,390
|
79,856
|
83,303
|
66,642
|
85,026
|
87,324
|
-
|
-
|
Enterprise Value (EV)
1 |
126,390
|
43,543
|
83,303
|
-1,535
|
85,026
|
38,600
|
32,661
|
25,975
|
P/E ratio
|
-29.7
x
|
-49.6
x
|
-
|
11.2
x
|
9.93
x
|
5.74
x
|
4.56
x
|
4.06
x
|
Yield
|
-
|
-
|
-
|
2.16%
|
5.07%
|
10.3%
|
13.3%
|
16.1%
|
Capitalization / Revenue
|
2.08
x
|
1.3
x
|
1.18
x
|
0.75
x
|
0.87
x
|
0.68
x
|
0.59
x
|
0.52
x
|
EV / Revenue
|
2.08
x
|
0.71
x
|
1.18
x
|
-0.02
x
|
0.87
x
|
0.3
x
|
0.22
x
|
0.15
x
|
EV / EBITDA
|
-18.5
x
|
20.4
x
|
14
x
|
-0.14
x
|
3.93
x
|
1.69
x
|
1.14
x
|
0.82
x
|
EV / FCF
|
-8.51
x
|
67.8
x
|
-
|
-0.14
x
|
-
|
7.82
x
|
1.9
x
|
1.36
x
|
FCF Yield
|
-11.8%
|
1.48%
|
-
|
-714%
|
-
|
12.8%
|
52.7%
|
73.3%
|
Price to Book
|
1.81
x
|
1.23
x
|
1.26
x
|
0.96
x
|
-
|
1.07
x
|
0.96
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
5,745,005
|
5,745,005
|
5,745,005
|
5,745,005
|
5,745,005
|
5,745,005
|
-
|
-
|
Reference price
2 |
22.00
|
13.90
|
14.50
|
11.60
|
14.80
|
15.20
|
15.20
|
15.20
|
Announcement Date
|
23/01/20
|
22/01/21
|
27/01/22
|
24/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
60,758
|
61,572
|
70,524
|
88,721
|
97,438
|
128,401
|
148,899
|
168,914
|
EBITDA
1 |
-6,835
|
2,139
|
5,960
|
10,948
|
21,649
|
22,836
|
28,698
|
31,771
|
EBIT
1 |
-9,632
|
-1,970
|
2,028
|
8,577
|
17,134
|
19,414
|
25,276
|
28,318
|
Operating Margin
|
-15.85%
|
-3.2%
|
2.88%
|
9.67%
|
17.58%
|
15.12%
|
16.98%
|
16.76%
|
Earnings before Tax (EBT)
1 |
-8,322
|
-1,799
|
-
|
9,863
|
17,404
|
22,372
|
28,171
|
31,586
|
Net income
1 |
-4,224
|
-1,592
|
-
|
5,993
|
8,544
|
15,213
|
19,156
|
21,479
|
Net margin
|
-6.95%
|
-2.59%
|
-
|
6.75%
|
8.77%
|
11.85%
|
12.87%
|
12.72%
|
EPS
2 |
-0.7400
|
-0.2800
|
-
|
1.040
|
1.490
|
2.650
|
3.330
|
3.740
|
Free Cash Flow
1 |
-14,856
|
642.3
|
-
|
10,964
|
-
|
4,933
|
17,207
|
19,046
|
FCF margin
|
-24.45%
|
1.04%
|
-
|
12.36%
|
-
|
3.84%
|
11.56%
|
11.28%
|
FCF Conversion (EBITDA)
|
-
|
30.02%
|
-
|
100.15%
|
-
|
21.6%
|
59.96%
|
59.95%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
182.96%
|
-
|
32.43%
|
89.83%
|
88.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.2500
|
0.7500
|
1.570
|
2.015
|
2.445
|
Announcement Date
|
23/01/20
|
22/01/21
|
27/01/22
|
24/01/23
|
19/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q2
|
---|
Net sales
|
11,801
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
1,147
|
-
|
Operating Margin
|
9.72%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
-
|
91.48
|
Net margin
|
-
|
-
|
EPS
2 |
-
|
0.0200
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
27/01/22
|
24/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
36,312
|
-
|
68,177
|
-
|
48,724
|
54,663
|
61,349
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-14,856
|
642
|
-
|
10,964
|
-
|
4,933
|
17,207
|
19,046
|
ROE (net income / shareholders' equity)
|
-5.05%
|
-2.42%
|
5.43%
|
8.88%
|
-
|
18.4%
|
21.4%
|
21.8%
|
ROA (Net income/ Total Assets)
|
-3.22%
|
-1.58%
|
3.46%
|
5.19%
|
-
|
11.7%
|
13.8%
|
14%
|
Assets
1 |
131,050
|
100,818
|
-
|
115,491
|
-
|
130,026
|
139,316
|
153,971
|
Book Value Per Share
2 |
12.20
|
11.30
|
11.50
|
12.00
|
-
|
14.20
|
15.80
|
17.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5,378
|
1,014
|
-
|
1,494
|
-
|
2,882
|
3,298
|
3,689
|
Capex / Sales
|
8.85%
|
1.65%
|
-
|
1.68%
|
-
|
2.24%
|
2.21%
|
2.18%
|
Announcement Date
|
23/01/20
|
22/01/21
|
27/01/22
|
24/01/23
|
19/01/24
|
-
|
-
|
-
|
Last Close Price
15.2
NGN Average target price
22.52
NGN Spread / Average Target +48.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.70% | 60.63M | | -2.39% | 275B | | -1.70% | 95.5B | | -2.00% | 44.01B | | +1.40% | 41.13B | | +9.84% | 41.41B | | +8.54% | 39.91B | | -12.79% | 31.14B | | -4.77% | 29.23B | | +14.15% | 25.26B |
Other Food Processing
|