End-of-day quote
Nigerian S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
321.5
NGN
|
-.--%
|
|
-7.22%
|
-16.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,653
|
44,138
|
75,340
|
65,528
|
1,30,716
|
1,09,156
|
-
|
-
|
Enterprise Value (EV)
1 |
37,653
|
44,138
|
27,881
|
65,528
|
1,30,716
|
1,09,156
|
1,09,156
|
1,09,156
|
P/E ratio
|
15.6
x
|
19.7
x
|
4.5
x
|
3.99
x
|
10.1
x
|
7.13
x
|
3.42
x
|
1.74
x
|
Yield
|
-
|
4.68%
|
1.8%
|
13%
|
-
|
2.81%
|
4.38%
|
17.2%
|
Capitalization / Revenue
|
0.13
x
|
0.22
x
|
0.22
x
|
0.14
x
|
0.21
x
|
0.14
x
|
0.12
x
|
0.1
x
|
EV / Revenue
|
0.13
x
|
0.22
x
|
0.22
x
|
0.14
x
|
0.21
x
|
0.14
x
|
0.12
x
|
0.1
x
|
EV / EBITDA
|
24,86,220
x
|
43,08,755
x
|
22,88,512
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
14,44,359
x
|
-75,47,630
x
|
-24,93,793
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
1.56
x
|
1.82
x
|
1.29
x
|
2.33
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
3,39,522
|
3,39,522
|
3,39,522
|
3,39,522
|
3,39,522
|
3,39,522
|
-
|
-
|
Reference price
2 |
110.9
|
130.0
|
221.9
|
193.0
|
385.0
|
321.5
|
321.5
|
321.5
|
Announcement Date
|
28/01/20
|
28/01/21
|
28/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,90,883
|
2,04,159
|
3,41,169
|
4,82,471
|
6,35,952
|
7,75,520
|
9,41,422
|
11,06,448
|
EBITDA
|
15,145
|
10,244
|
32,921
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,359
|
3,722
|
25,931
|
28,043
|
23,919
|
31,940
|
57,312
|
99,657
|
Operating Margin
|
3.56%
|
1.82%
|
7.6%
|
5.81%
|
3.76%
|
4.12%
|
6.09%
|
9.01%
|
Earnings before Tax (EBT)
1 |
3,652
|
3,092
|
24,990
|
24,784
|
17,614
|
23,195
|
49,074
|
96,344
|
Net income
1 |
2,422
|
2,244
|
16,725
|
16,434
|
12,931
|
15,309
|
31,898
|
62,624
|
Net margin
|
0.83%
|
1.1%
|
4.9%
|
3.41%
|
2.03%
|
1.97%
|
3.39%
|
5.66%
|
EPS
2 |
7.130
|
6.610
|
49.26
|
48.40
|
38.09
|
45.09
|
93.95
|
184.4
|
Free Cash Flow
|
-
|
-
|
52,161
|
-8,682
|
-52,417
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
15.29%
|
-1.8%
|
-8.24%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
158.44%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
311.87%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
6.080
|
4.000
|
25.00
|
-
|
9.020
|
14.09
|
55.33
|
Announcement Date
|
28/01/20
|
28/01/21
|
28/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
47,459
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
52,161
|
-8,682
|
-52,417
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.18%
|
7.92%
|
48%
|
35.6%
|
24.3%
|
26%
|
39%
|
53%
|
ROA (Net income/ Total Assets)
|
1.83%
|
1.62%
|
9.53%
|
6.34%
|
3.23%
|
5%
|
6%
|
11%
|
Assets
1 |
1,32,407
|
1,38,698
|
1,75,426
|
2,59,030
|
4,00,681
|
3,06,180
|
5,31,633
|
5,69,309
|
Book Value Per Share
|
83.40
|
83.40
|
122.0
|
149.0
|
165.0
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
8,455
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
2.48%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/20
|
28/01/21
|
28/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Last Close Price
321.5
NGN Average target price
329.7
NGN Spread / Average Target +2.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.49% | 78.53M | | -2.09% | 6.04B | | -0.64% | 4.52B | | -12.79% | 3.95B | | +44.44% | 3.58B | | -4.58% | 3.54B | | +23.40% | 3.23B | | +13.56% | 2.03B | | +10.99% | 1.59B | | +2.59% | 1.41B |
Petroleum Product Wholesale
|