Financials Benso Oil Palm Plantation PLC

Equities

BOPP

GH0000000581

Fishing & Farming

End-of-day quote Ghana S.E. 03:30:00 06/05/2024 am IST 5-day change 1st Jan Change
21.55 GHS 0.00% Intraday chart for Benso Oil Palm Plantation PLC 0.00% -2.05%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 213 177.1 99.53 69.6 231.4 266.2
Enterprise Value (EV) 1 210.4 168.9 88.91 48.69 200.8 220.9
P/E ratio 19.5 x 30 x 10.3 x 2.82 x 2.5 x 1.66 x
Yield 1.03% 0.67% 1.94% 10.6% 16% 27.1%
Capitalization / Revenue 2.37 x 2.24 x 1.04 x 0.56 x 1.08 x 0.78 x
EV / Revenue 2.34 x 2.14 x 0.93 x 0.39 x 0.94 x 0.65 x
EV / EBITDA 14.7 x 17.3 x 5.52 x 1.45 x 1.92 x 1.31 x
EV / FCF 261 x 50.6 x 74.8 x 13.1 x -43.8 x 5.65 x
FCF Yield 0.38% 1.97% 1.34% 7.61% -2.29% 17.7%
Price to Book 3.29 x 2.59 x 1.3 x 0.7 x 1.25 x 0.99 x
Nbr of stocks (in thousands) 34,800 34,800 34,800 34,800 34,800 34,800
Reference price 2 6.120 5.090 2.860 2.000 6.650 7.650
Announcement Date 04/04/18 13/02/20 13/02/20 28/04/21 28/04/22 15/05/23
1GHS in Million2GHS
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 89.97 79.09 95.62 123.8 214.2 340.5
EBITDA 1 14.35 9.756 16.11 33.67 104.8 169.1
EBIT 1 11.57 6.12 12.12 28.95 99.52 162.2
Operating Margin 12.86% 7.74% 12.68% 23.38% 46.47% 47.64%
Earnings before Tax (EBT) 1 12.8 6.638 13.08 29.39 104.8 185
Net income 1 10.92 5.913 9.653 24.7 92.42 160.4
Net margin 12.14% 7.48% 10.1% 19.95% 43.15% 47.09%
EPS 2 0.3138 0.1699 0.2774 0.7097 2.656 4.608
Free Cash Flow 1 0.8059 3.335 1.188 3.705 -4.588 39.13
FCF margin 0.9% 4.22% 1.24% 2.99% -2.14% 11.49%
FCF Conversion (EBITDA) 5.62% 34.18% 7.38% 11% - 23.15%
FCF Conversion (Net income) 7.38% 56.4% 12.31% 15% - 24.4%
Dividend per Share 2 0.0628 0.0340 0.0555 0.2129 1.062 2.074
Announcement Date 04/04/18 13/02/20 13/02/20 28/04/21 28/04/22 15/05/23
1GHS in Million2GHS
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2.55 8.22 10.6 20.9 30.6 45.3
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 0.81 3.34 1.19 3.71 -4.59 39.1
ROE (net income / shareholders' equity) 18.2% 8.89% 13.3% 28% 65% 70.7%
ROA (Net income/ Total Assets) 10.2% 4.87% 8.69% 17.1% 36.3% 37%
Assets 1 107.1 121.3 111.1 144.7 254.3 433.3
Book Value Per Share 2 1.860 1.960 2.210 2.860 5.310 7.720
Cash Flow per Share 2 0.0700 0.2400 0.3100 0.6600 0.9500 1.370
Capex 1 6.63 3.51 6.24 13.2 13 39.7
Capex / Sales 7.37% 4.43% 6.52% 10.64% 6.08% 11.66%
Announcement Date 04/04/18 13/02/20 13/02/20 28/04/21 28/04/22 15/05/23
1GHS in Million2GHS
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. BOPP Stock
  4. Financials Benso Oil Palm Plantation PLC
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW