|
End-of-day quote
Nairobi S.E.
2026-09-22
|
5-day change | 1st Jan Change | ||
| 184.50 KES | +0.14% |
|
-3.02% | +61.14% |
Company Valuation: Diamond Trust Bank Kenya Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,636 | 13,980 | 12,596 | 19,293 | 32,014 | 51,587 | - | - |
| Change | - | -15.97% | -9.9% | 53.16% | 65.94% | 61.14% | - | - |
| Enterprise Value (EV) | 16,636 | 13,980 | 12,596 | 19,293 | 32,014 | 51,587 | 51,587 | 51,587 |
| Change | - | -15.97% | -9.9% | 53.16% | 65.94% | 61.14% | 0% | 0% |
| P/E | - | 2.31x | - | - | - | - | - | - |
| PBR | - | - | 0.17x | 0.24x | - | 0.45x | 0.4x | 0.35x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.61x | - | 0.32x | 0.47x | 0.69x | 0.91x | 0.75x | 0.66x |
| EV / Revenue | 0x | - | 0x | 0x | 0x | 0.91x | 0.75x | 0.66x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | 0x | 0x | 0x | 1.69x | 1.38x | 1.23x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 6 | 7 | 9 | 11 | 13 | 15 |
| Rate of return | - | - | 13.3% | 10.1% | 7.86% | 5.96% | 7.05% | 8.13% |
| EPS 2 | - | 21.68 | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27,393 | - | 39,730 | 41,432 | 46,692 | 56,984 | 69,048 | 77,743 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | 19,181 | 19,985 | 23,910 | 30,599 | 37,422 | 41,980 |
| Net income | - | 6,061 | - | - | - | - | - | - |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 59.50 | 50.00 | 45.05 | 69.00 | 114.50 | 184.50 | 184.50 | 184.50 |
| Nbr of stocks (in thousands) | 279,602 | 279,602 | 279,602 | 279,602 | 279,602 | 279,602 | - | - |
| Announcement Date | 5/20/22 | 3/28/23 | 3/26/24 | 3/27/25 | 3/24/26 | - | - | - |
1KES in Million2KES
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | 5.96% | 398M | |
| 6.62x | - | - | 4.78% | 353B | |
| 16.6x | - | - | 1.02% | 101B | |
| 15.42x | - | - | 4.36% | 81.69B | |
| 7.71x | - | - | 6.52% | 62.72B | |
| 5.08x | - | - | 5.95% | 56.51B | |
| 17.21x | - | - | 3.12% | 47.85B | |
| 12.73x | - | - | 5.54% | 42.75B | |
| 8.98x | - | - | 4.79% | 40.24B | |
| 11.04x | - | - | 3.7% | 37.77B | |
| Average | 11.26x | 4.57% | 82.38B | |||
| Weighted average by Cap. | 9.94x | 4.39% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DTK Stock
- Valuation Diamond Trust Bank Kenya Limited
Select your edition
All financial news and data tailored to specific country editions
