Company Valuation: FCMB Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59,210 76,240 146,540 372,291 515,399 715,607 - -
Change - 28.76% 92.21% 154.05% 38.44% 38.85% - -
Enterprise Value (EV) 59,210 76,240 146,540 372,291 515,399 715,607 715,607 715,607
Change - 28.76% 92.21% 154.05% 38.44% 38.85% 0% 0%
P/E 2.88x 2.35x 1.54x 1.72x - - - -
PBR 0.25x 0.28x 0.32x 0.26x - - - -
PEG - 0x 0x 0.1x - - - -
Capitalization / Revenue 461,383x 280,575x - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.25 0.5 0.55 0.35 0.72 1.235 1.04
Rate of return 6.69% 6.49% 6.76% 5.85% 2.9% 6.64% 11.4% 9.59%
EPS 2 1.04 1.64 4.82 5.45 - - - -
Distribution rate 19.2% 15.2% 10.4% 10.1% - - - -
Net sales 128,332 271,729 - - - - - -
EBITDA - - - - - - - -
EBIT 31,391 174,147 322,186 228,859 - - - -
Net income 20,690 32,385 93,480 - - - - -
Net Debt - - - - - - - -
Reference price 2 2.99 3.85 7.40 9.40 12.05 10.85 10.85 10.85
Nbr of stocks (in thousands) 19,802,711 19,802,711 19,802,711 39,605,422 42,771,706 65,954,593 - -
Announcement Date 1/26/22 1/30/23 1/26/24 1/30/25 1/29/26 - - -
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 6.67% 535M
13.64x - - 1.87% 902B
6.27x - - 4.95% 426B
7x - - 4.58% 372B
11.56x - - 2.33% 355B
6.33x - - 4.89% 338B
11.7x - - 4.46% 326B
6.94x - - 4.57% 312B
17.25x - - 2.44% 274B
11.43x - - 2.26% 252B
Average 10.23x 3.9% 355.73B
Weighted average by Cap. 10.52x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FCMB Group Plc

Historical PBR trend

Valuation ratios - PBR - FCMB Group Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FCMB Group Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FCMB Group Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - FCMB Group Plc
  1. Stock Market
  2. Stocks
  3. FCMB Stock
  4. Valuation FCMB Group Plc