Company Valuation: Conoil Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 12,838 14,469 15,267 18,390 58,223 268,698
Change - 12.7% 5.52% 20.45% 216.6% 361.5%
Enterprise Value (EV) 1 14,908 8,764 15,959 18,214 78,902 290,109
Change - -41.21% 82.09% 14.13% 333.2% 267.68%
P/E Ratio 6.51x 10x 4.95x 3.71x 5.9x 30.6x
PBR 0.66x 0.74x 0.7x 0.74x 1.76x 6.8x
PEG - -0.4x 0x 0.1x 0.1x -2.8x
Capitalization / Revenue 0.09x 0.12x 0.12x 0.14x 0.29x 0.83x
EV / Revenue 0.11x 0.07x 0.13x 0.14x 0.39x 0.9x
EV / EBITDA 2.45x 2.18x 3.03x 2.23x 5.93x 18.6x
EV / EBIT 2.93x 2.86x 3.52x 2.38x 6.23x 19.5x
EV / FCF -1.36x 0.95x -2.64x 12.3x -3.55x -684x
FCF Yield -73.5% 106% -37.9% 8.14% -28.2% -0.15%
Dividend per Share 2 2 1.5 2.5 2.5 3.5 3.5
Rate of return 10.8% 7.19% 11.4% 9.43% 4.17% 0.9%
EPS 2 2.84 2.075 4.44 7.14 14.22 12.64
Distribution rate 70.4% 72.3% 56.3% 35% 24.6% 27.7%
Net sales 1 139,758 117,471 126,726 131,422 201,387 323,128
EBITDA 1 6,097 4,023 5,275 8,182 13,297 15,631
EBIT 1 5,080 3,065 4,528 7,657 12,659 14,879
Net income 1 1,972 1,440 3,083 4,958 9,868 8,774
Net Debt 1 2,070 -5,705 691.7 -176.1 20,679 21,411
Reference price 2 18.50 20.85 22.00 26.50 83.90 387.20
Nbr of stocks (in thousands) 693,952 693,952 693,952 693,952 693,952 693,952
Announcement Date 6/30/20 5/31/21 4/5/22 5/25/23 6/29/24 6/18/25
1NGN in Million2NGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.97M
15.79x0.37x7.18x6.02% 4.46B
13.83x0.17x5.94x4.11% 4.44B
11.23x0.73x6.86x6.06% 4.28B
6.54x0.28x7.02x8.8% 2.6B
12.34x0.05x5.75x2.72% 1.63B
9.32x0.48x5.94x9.26% 1.39B
Average 11.51x 0.35x 6.45x 6.16% 2.7B
Weighted average by Cap. 12.23x 0.37x 6.58x 5.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!