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 76,240 146,540 372,291 515,399 738,691 - -
Change - 28.76% 92.21% 154.05% 38.44% 43.32% - -
Enterprise Value (EV) 59,210 76,240 146,540 372,291 515,399 738,691 738,691 738,691
Change - 28.76% 92.21% 154.05% 38.44% 43.32% 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 461,383x 280,575x - - - - - -
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% 6.43% 11% 9.29%
EPS 2 1.04 1.64 4.82 5.45 - - - -
Distribution rate 19.2% 15.2% 10.4% 10.1% - - - -
Net sales 128,332 271,729 - - - - - -
EBITDA - - - - - - - -
EBIT 31,391 174,147 322,186 228,859 - - - -
Net income 20,690 32,385 93,480 - - - - -
Net Debt - - - - - - - -
Reference price 2 2.99 3.85 7.40 9.40 12.05 11.20 11.20 11.20
Nbr of stocks (in thousands) 19,802,711 19,802,711 19,802,711 39,605,422 42,771,706 65,954,593 - -
Announcement Date 26/1/22 30/1/23 26/1/24 30/1/25 29/1/26 - - -
1NGN in Million2NGN
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 6.43% 549M
13.79x - - 1.85% 912B
6.39x - - 4.86% 441B
6.92x - - 4.59% 389B
11.64x - - 2.34% 354B
6.43x - - 4.83% 349B
6.86x - - 4.66% 322B
10.77x - - 4.9% 296B
17.76x - - 2.37% 285B
11.55x - - 2.24% 255B
Average 10.23x 3.91% 360.34B
Weighted average by Cap. 10.51x 3.42%

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