Company Valuation: Africa Global Logistics (AGL) Côte d'Ivoire S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020
Market Cap 1 443,254 84,375
Change - -80.96%
Enterprise Value (EV) 1 419,829 55,433
Change - -86.8%
P/E 7.4x 5.82x
PBR 1.14x 1.04x
PEG - 0.2x
Capitalization / Revenue 4.98x 0.99x
EV / Revenue 4.72x 0.65x
EV / EBITDA 36.7x 5.12x
EV / EBIT 75.4x 12x
EV / FCF 10.6x 34.2x
FCF Yield 9.47% 2.93%
Dividend per Share 2 100 100
Rate of return 6.67% 6.45%
EPS 2 202.6 266.5
Distribution rate 49.4% 37.5%
Net sales 1 88,958 84,974
EBITDA 1 11,452 10,823
EBIT 1 5,569 4,605
Net income 1 11,030 14,501
Net Debt 1 -23,425 -28,942
Reference price 2 1,500.00 1,550.00
Nbr of stocks (in thousands) 295,503 54,435
Announcement Date 7/1/21 7/1/21
1XOF in Million2XOF
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 275M
8x0.75x3.59x4.76% 51.55B
7.41x0.6x2.46x7.37% 35.95B
33.22x1.37x7.43x1.79% 27.93B
9.93x4.29x8x3.96% 24.27B
10.7x1.43x10.38x4.12% 18.27B
12.39x4.15x10.42x6.62% 16.52B
6.5x1.2x3.64x7.09% 16.31B
8.81x2.1x13.69x2.87% 15.55B
10.91x0.87x3.78x3.07% 15.06B
Average 11.99x 1.86x 7.04x 4.63% 22.17B
Weighted average by Cap. 11.99x 1.64x 6.17x 4.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SDSC Stock
  4. Valuation Africa Global Logistics (AGL) Côte d'Ivoire S.A.