Company Valuation: Cutix Plc

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 2,131 3,893 8,595 7,926 10,920 17,120
Change - 82.64% 120.81% -7.79% 37.78% 56.77%
Enterprise Value (EV) 1 3,068 5,327 9,575 9,107 12,277 19,149
Change - 73.62% 79.74% -4.89% 34.81% 55.98%
P/E Ratio 5.42x 6.55x 10.9x 10x 10.3x 16.6x
PBR 1.18x 1.81x 3.18x 2.5x 2.87x 4.03x
PEG - 0.1x 0.3x 21.38x 0.3x -5.3x
Capitalization / Revenue 0.42x 0.58x 1.09x 0.86x 0.9x 1.09x
EV / Revenue 0.61x 0.79x 1.22x 0.98x 1.01x 1.21x
EV / EBITDA 3.61x 4.4x 6.46x 5.95x 6.18x 11x
EV / EBIT 4.4x 5.2x 7.43x 7.04x 6.68x 12.3x
EV / FCF -17.6x -20.8x 17x 487x 256x -41.3x
FCF Yield -5.67% -4.82% 5.87% 0.21% 0.39% -2.42%
Dividend per Share 2 0.0313 0.0375 0.05 0.06 0.075 0.1
Rate of return 10.3% 6.79% 4.1% 5.33% 4.84% 4.12%
EPS 2 0.0558 0.0843 0.1116 0.1121 0.1512 0.1465
Distribution rate 56.1% 44.5% 44.8% 53.5% 49.6% 68.3%
Net sales 1 5,026 6,750 7,868 9,248 12,178 15,773
EBITDA 1 850.6 1,211 1,481 1,530 1,988 1,748
EBIT 1 697 1,024 1,288 1,294 1,838 1,558
Net income 1 393.1 594 786.3 790 1,065 1,032
Net Debt 1 936.9 1,434 979.5 1,181 1,356 2,029
Reference price 2 0.302 0.552 1.220 1.125 1.550 2.430
Nbr of stocks (in thousands) 7,045,288 7,045,288 7,045,288 7,045,288 7,045,288 7,045,288
Announcement Date 7/30/21 7/30/21 6/30/22 7/26/23 7/25/24 7/26/25
1NGN in Million2NGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.74M
30.73x2.01x15.47x0.7% 47.25B
436.08x - - - 11.29B
20.88x1.08x9.07x2.15% 7.39B
20.26x0.46x8.13x0.68% 6.67B
20.39x2.36x13.48x1.44% 5.94B
55.45x4.08x39.52x0.11% 5.17B
15.74x1.61x13.13x3.61% 4.79B
Average 85.65x 1.93x 16.47x 1.45% 11.06B
Weighted average by Cap. 80.78x 1.93x 15.53x 1.04%

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!