Valuation Dangote Sugar Refinery Plc

Equities

End-of-day quote Nigerian S.E. Other stock markets 2025-01-10			5-day change	1st Jan Change
33.00 ^NGN	0.00%		+0.76%	+1.54%

11-01	Dangote Sugar Refinery Plc Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI
08-02	Dangote Sugar Refinery Plc, Q2 2024 Earnings Call, Aug 02, 2024

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	163,200	211,200	211,356	194,957	692,372	400,847	400,847	-
Change	-	29.41%	0.07%	-7.76%	255.14%	-42.11%	0%	-
Enterprise Value (EV)	139,934	167,519	109,330	20,874	692,372	400,847	400,847	400,847
Change	-	19.71%	-34.74%	-80.91%	3,216.85%	-42.11%	0%	0%
P/E ratio	7.27x	7.18x	9.56x	3.56x	-9.39x	-1.78x	-2.99x	-29.2x
PBR	-	1.71x	-	1.14x	-	-3.01x	-1.39x	-1.19x
PEG	-	0.2x	-0.4x	0x	0x	-0x	0.1x	0.3x
Capitalization / Revenue	1.01x	0.99x	0.77x	0.48x	-	0.62x	0.54x	0.43x
EV / Revenue	0x	0x	0x	0x	-	0.62x	0.54x	0.43x
EV / EBITDA	0x	0x	0x	0x	-	6.55x	3.9x	3.34x
EV / EBIT	0x	0x	0x	0x	-	13.7x	7.22x	3.53x
EV / FCF	8.45x	4.98x	-	0.26x	-	-	-	-
FCF Yield	0%	0%	-	0%	-	-	-	-
Dividend per Share ²	1.1	1.5	1	1.5	-	-	-	-
Rate of return	8.09%	8.52%	5.75%	9.35%	-	-	-	-
EPS ²	1.87	2.45	1.82	4.51	-6.07	-18.58	-11.04	-1.13
Distribution rate	58.8%	61.2%	54.9%	33.3%	-	-	-	-
Net sales ¹	161,086	214,298	276,055	403,246	-	649,233	744,860	937,772
EBITDA ¹	36,214	52,566	48,292	92,142	-	61,171	102,718	119,994
EBIT ¹	30,262	44,867	39,020	82,410	-	29,158	55,544	113,613
Net income ¹	22,448	29,765	22,058	54,738	-73,743	-225,681	-134,161	-13,773
Net Debt	-23,266	-43,681	-102,025	-174,083	-	-	-	-
Reference price ²	13.60	17.60	17.40	16.05	57.00	33.00	33.00	33.00
Nbr of stocks (in thousands)	12,000,000	12,000,000	12,146,878	12,146,878	12,146,878	12,146,878	12,146,878	-
Announcement Date	5/30/20	3/1/21	3/3/22	3/2/23	3/2/24	-	-	-

¹NGN in Million²NGN

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DANGOTE SUGAR REFINERY PLC	-1.78x	-	-	-	260M
NESTLÉ S.A.	17.45x	2.68x	12.93x	+4.07%	207B
MONDELEZ INTERNATIONAL, INC.	18.69x	2.53x	12.39x	+3.15%	75.22B
DANONE	18.57x	1.85x	10.92x	+3.31%	42.42B
KRAFT HEINZ	22x	2.03x	8.28x	+5.61%	34.47B
GENERAL MILLS, INC.	13.44x	2.27x	11.1x	+4.12%	32.3B
THE HERSHEY COMPANY	17.6x	3.27x	12.5x	+3.39%	32.01B
KELLANOVA	22.9x	2.63x	14.88x	+2.80%	28.1B
NESTLÉ INDIA LIMITED	66.43x	10.61x	45.17x	+1.26%	25.14B
ARCHER-DANIELS-MIDLAND COMPANY	13.55x	0.39x	7.46x	+3.93%	24.45B
Average	20.89x	3.14x	15.07x	+3.52%	50.19B
Weighted average by Cap.	20.35x	2.84x	13.67x	+3.72%