Company Valuation: FCMB Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59,210 76,240 1,46,540 3,72,291 5,15,399 7,25,501 - -
Change - 28.76% 92.21% 154.05% 38.44% 40.76% - -
Enterprise Value (EV) 59,210 76,240 1,46,540 3,72,291 5,15,399 7,25,501 7,25,501 7,25,501
Change - 28.76% 92.21% 154.05% 38.44% 40.76% 0% 0%
P/E 2.88x 2.35x 1.54x 1.72x - - - -
PBR 0.25x 0.28x 0.32x 0.26x - - - -
PEG - 0x 0x 0.1x - - - -
Capitalization / Revenue 4,61,383x 2,80,575x - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.25 0.5 0.55 0.35 0.72 1.235 1.04
Rate of return 6.69% 6.49% 6.76% 5.85% 2.9% 6.55% 11.2% 9.45%
EPS 2 1.04 1.64 4.82 5.45 - - - -
Distribution rate 19.2% 15.2% 10.4% 10.1% - - - -
Net sales 1,28,332 2,71,729 - - - - - -
EBITDA - - - - - - - -
EBIT 31,391 1,74,147 3,22,186 2,28,859 - - - -
Net income 20,690 32,385 93,480 - - - - -
Net Debt - - - - - - - -
Reference price 2 2.99 3.85 7.40 9.40 12.05 11.00 11.00 11.00
Nbr of stocks (in thousands) 1,98,02,711 1,98,02,711 1,98,02,711 3,96,05,422 4,27,71,706 6,59,54,593 - -
Announcement Date 26/01/22 30/01/23 26/01/24 30/01/25 29/01/26 - - -
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 6.55% 55Cr
14.11x - - 1.77% 95TCr
13.43x - - 1.9% 44TCr
6.3x - - 4.91% 41TCr
12.84x - - 4.07% 36TCr
6.29x - - 4.9% 33TCr
6.76x - - 4.69% 30TCr
17.57x - - 2.4% 28TCr
12.36x - - 2.11% 27TCr
14.64x - - 2.69% 27TCr
Average 11.59x 3.6% 36.14TCr
Weighted average by Cap. 11.86x 3.05%

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. FCMB Stock
  4. Valuation FCMB Group Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!