THOMAS WYATT NIGERIA PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.78 NGN | -1.11% |
|
-1.11% | -34.07% |
Valuation
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 83.6 | 50.6 | 77 | 77 | 77 | 286 |
| Enterprise Value (EV) 1 | 541.8 | 509.4 | 537.3 | 495.7 | 335.3 | 555.1 |
| P/E ratio | -0.85 x | -0.89 x | -1.48 x | 5 x | 1.13 x | 7.65 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.97 x | 0.87 x | 1 x | 1.37 x | 1.08 x | 3.28 x |
| EV / Revenue | 6.27 x | 8.76 x | 6.98 x | 8.8 x | 4.7 x | 6.37 x |
| EV / EBITDA | -19.2 x | -25 x | -15.8 x | -10.8 x | -25.4 x | 8.58 x |
| EV / FCF | -8.2 x | 24.4 x | 29.5 x | -33.8 x | 4.51 x | -15.2 x |
| FCF Yield | -12.2% | 4.11% | 3.39% | -2.96% | 22.2% | -6.58% |
| Price to Book | -0.29 x | -0.15 x | -0.19 x | -0.2 x | -0.25 x | 0.59 x |
| Nbr of stocks (in thousands) | 3,96,000 | 3,96,000 | 3,96,000 | 3,96,000 | 3,96,000 | 3,96,000 |
| Reference price 2 | 0.2111 | 0.1278 | 0.1944 | 0.1944 | 0.1944 | 0.7222 |
| Announcement Date | 10/10/18 | 22/07/19 | 29/07/22 | 14/09/22 | 24/10/22 | 22/08/23 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 86.36 | 58.16 | 76.97 | 56.33 | 71.39 | 87.15 |
| EBITDA 1 | -28.23 | -20.39 | -33.96 | -46.02 | -13.21 | 64.72 |
| EBIT 1 | -45.76 | -37.93 | -51.55 | -63.64 | -26.73 | 43.56 |
| Operating Margin | -52.99% | -65.22% | -66.97% | -112.97% | -37.44% | 49.98% |
| Earnings before Tax (EBT) 1 | -139.6 | -56.43 | -51.55 | 16.78 | 79.71 | 43.56 |
| Net income 1 | -98.53 | -56.78 | -51.94 | 16.5 | 69.21 | 36.75 |
| Net margin | -114.09% | -97.63% | -67.47% | 29.29% | 96.93% | 42.16% |
| EPS 2 | -0.2488 | -0.1434 | -0.1312 | 0.0389 | 0.1722 | 0.0944 |
| Free Cash Flow 1 | -66.1 | 20.91 | 18.19 | -14.67 | 74.34 | -36.53 |
| FCF margin | -76.54% | 35.95% | 23.63% | -26.05% | 104.13% | -41.92% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 107.42% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/10/18 | 22/07/19 | 29/07/22 | 14/09/22 | 24/10/22 | 22/08/23 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 458 | 459 | 460 | 419 | 258 | 269 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -16.23 x | -22.5 x | -13.56 x | -9.099 x | -19.55 x | 4.157 x |
| Free Cash Flow 1 | -66.1 | 20.9 | 18.2 | -14.7 | 74.3 | -36.5 |
| ROE (net income / shareholders' equity) | 41.6% | 18% | 14.1% | -4.27% | -20.1% | 8.58% |
| ROA (Net income/ Total Assets) | -6.2% | -5.55% | -7.77% | -9.42% | -4% | 2.5% |
| Assets 1 | 1,590 | 1,024 | 668.7 | -175.2 | -1,729 | 1,471 |
| Book Value Per Share 2 | -0.7200 | -0.8700 | -1.000 | -0.9600 | -0.7800 | 1.220 |
| Cash Flow per Share 2 | 0.0100 | 0.0100 | 0 | 0.1000 | 0.0400 | 0.0100 |
| Capex 1 | 0.19 | 3.3 | - | 2 | 4.84 | 8.98 |
| Capex / Sales | 0.21% | 5.67% | - | 3.55% | 6.78% | 10.3% |
| Announcement Date | 10/10/18 | 22/07/19 | 29/07/22 | 14/09/22 | 24/10/22 | 22/08/23 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -34.07% | 478K | |
| +0.10% | 7.43B | |
| +14.02% | 7.06B | |
| +6.27% | 2.18B | |
| +180.00% | 1.21B | |
| -36.73% | 1.09B | |
| +10.26% | 1.01B | |
| -13.22% | 908M | |
| -4.21% | 619M | |
| -5.75% | 534M |
- Stock Market
- Equities
- THOMASWY Stock
- Financials Thomas Wyatt Nigeria Plc
