Company Valuation: Express Kenya PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 172.2 195.6 224.7 176.5 171.8 353.1
Change - 13.57% 14.88% -21.44% -2.7% 105.56%
Enterprise Value (EV) 1 465.4 479.2 531.7 577.2 605.6 830.5
Change - 2.96% 10.97% 8.56% 4.91% 37.15%
P/E -5.62x -2.36x -2.77x -1.71x -1.59x -2.82x
PBR 0.27x 0.36x 0.36x 0.34x 0.42x 0.75x
PEG - -0x 1.24x -0.1x -0.37x -0.2x
Capitalization / Revenue 10.9x 7.44x 7.28x 6.42x 6.51x 16.6x
EV / Revenue 29.5x 18.2x 17.2x 21x 23x 39.1x
EV / EBITDA -96.5x -10.4x -12x -8.16x -8.31x -10.1x
EV / EBIT -17.5x -7.08x -7.82x -6.25x -6.32x -7.98x
EV / FCF 56.6x 12.7x 35.5x 64.3x 43.8x 16.4x
FCF Yield 1.77% 7.86% 2.81% 1.56% 2.28% 6.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6425 -1.739 -1.7 -2.168 -2.262 -2.62
Distribution rate - - - - - -
Net sales 1 15.76 26.29 30.88 27.49 26.38 21.26
EBITDA 1 -4.822 -46.25 -44.17 -70.73 -72.9 -82.53
EBIT 1 -26.64 -67.67 -67.99 -92.36 -95.84 -104.1
Net income 1 -30.65 -82.98 -81.13 -103.4 -107.9 -125
Net Debt 1 293.2 283.5 307 400.7 433.8 477.5
Reference price 2 3.610 4.100 4.710 3.700 3.600 7.400
Nbr of stocks (in thousands) 47,711 47,711 47,711 47,711 47,711 47,711
Announcement Date 10/19/21 8/9/22 5/29/23 7/2/24 6/19/25 6/16/26
1KES in Million2KES
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.68M
71.28x - - 0.07% 3.32B
Average 71.28x 0.07% 1.66B
Weighted average by Cap. 71.28x 0.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. XPRS Stock
  4. Valuation Express Kenya PLC