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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 6.55% 55Cr
13.51x - - 1.89% 89TCr
6.09x - - 5.12% 43TCr
6.84x - - 4.67% 38TCr
11.63x - - 2.34% 35TCr
6.19x - - 5.02% 34TCr
6.72x - - 4.76% 32TCr
11.2x - - 4.63% 31TCr
17.42x - - 2.42% 28TCr
11.31x - - 2.29% 25TCr
Average 10.10x 3.97% 35.55TCr
Weighted average by Cap. 10.36x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FCMB Group Plc

Historical PBR trend

Valuation ratios - PBR - FCMB Group Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FCMB Group Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FCMB Group Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - FCMB Group Plc
  1. Stock Market
  2. Stocks
  3. FCMB Stock
  4. Valuation FCMB Group Plc