End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
21.55 GHS | 0.00% | 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 |
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 |
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 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-2.05% | 5.44Cr | |
+14.36% | 336.35Cr | |
-95.58% | 161.44Cr | |
-2.07% | 157.85Cr | |
-0.56% | 128.98Cr | |
-7.81% | 123.22Cr | |
-11.30% | 121.32Cr | |
-.--% | 121.01Cr | |
0.00% | 119.74Cr | |
+9.15% | 117.75Cr |
- Stock Market
- Equities
- BOPP Stock
- Financials Benso Oil Palm Plantation PLC