Valuation Dangote Sugar Refinery Plc

Equities

End-of-day quote Nigerian S.E. Other stock markets 2025-12-05			5-day change	1st Jan Change
53.95 ^NGN	+0.19%		-3.49%	+66.00%

11-18	Dangote Sugar Refinery appoints Thabo Mabe as group managing director/CEO effective Dec 1	RE
10-30	Dangote Sugar Refinery Plc Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	211,200	211,356	194,957	692,372	394,774	655,324	-	-
Change	-	0.07%	-7.76%	255.14%	-42.98%	66%	-	-
Enterprise Value (EV)	167,519	109,330	20,874	692,372	394,774	655,324	655,324	655,324
Change	-	-34.74%	-80.91%	3,216.85%	-42.98%	66%	0%	0%
P/E ratio	7.18x	9.56x	3.56x	-9.39x	-2.05x	-73.9x	13.2x	9.43x
PBR	1.71x	-	1.14x	-	1.86x	3.29x	2.61x	2.06x
PEG	-	-0.4x	0x	0x	-0x	0.8x	-0x	0.2x
Capitalization / Revenue	0.99x	0.77x	0.48x	-	0.59x	0.73x	0.54x	0.4x
EV / Revenue	0x	0x	0x	-	0x	0.73x	0.54x	0.4x
EV / EBITDA	0x	0x	0x	-	0x	6.12x	4.23x	3.56x
EV / EBIT	0x	0x	0x	-	0x	7.08x	5.09x	4.07x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.5	1	1.5	-	-	-	1.44	2.29
Rate of return	8.52%	5.75%	9.35%	-	-	-	2.67%	4.24%
EPS ²	2.45	1.82	4.51	-6.07	-15.86	-0.73	4.1	5.72
Distribution rate	61.2%	54.9%	33.3%	-	-	-	35.1%	40%
Net sales ¹	214,298	276,055	403,246	-	665,690	893,173	1,205,562	1,642,350
EBITDA ¹	52,566	48,292	92,142	-	25,269	107,026	154,757	183,943
EBIT ¹	44,867	39,020	82,410	-	12,671	92,600	128,792	160,950
Net income ¹	29,765	22,058	54,738	-73,743	-192,599	-8,853	49,820	69,514
Net Debt	-43,681	-102,025	-174,083	-	-	-	-	-
Reference price ²	17.60	17.40	16.05	57.00	32.50	53.95	53.95	53.95
Nbr of stocks (in thousands)	12,000,000	12,146,878	12,146,878	12,146,878	12,146,878	12,146,878	-	-
Announcement Date	3/1/21	3/3/22	3/2/23	3/2/24	3/4/25	-	-	-

¹NGN in Million²NGN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANGOTE SUGAR REFINERY PLC	-73.9x	-	-	-.--%	452M
NESTLÉ S.A.	19.93x	2.87x	14.4x	3.92%	252B
MONDELEZ INTERNATIONAL, INC.	23.67x	2.35x	13.71x	3.51%	70.85B
DANONE	21.64x	2.08x	11.95x	2.95%	57.25B
THE HERSHEY COMPANY	37.69x	3.59x	17.76x	2.99%	36.97B
KELLANOVA	23.39x	2.67x	15.23x	2.76%	28.93B
KRAFT HEINZ	-5.66x	1.9x	8.23x	6.57%	28.81B
ARCHER-DANIELS-MIDLAND COMPANY	27.04x	0.45x	10.95x	3.51%	28.36B
NESTLÉ INDIA LIMITED	74.86x	10.89x	47.01x	1.11%	26.71B
Average	16.52x	3.35x	17.41x	3.04%	58.9B
Weighted average by Cap.	23.72x	2.98x	15.45x	3.61%