Financials Julius Berger Nigeria Plc

Equities

JBERGER

NGJBERGER009

Construction & Engineering

End-of-day quote Nigerian S.E. 18:00:00 2024-05-02 EDT 5-day change 1st Jan Change
72.4 NGN 0.00% Intraday chart for Julius Berger Nigeria Plc +23.76% +68.37%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 26,268 28,195 35,760 39,200 115,840 - -
Enterprise Value (EV) 1 26,268 28,195 35,760 39,200 115,840 115,840 115,840
P/E ratio - - - - - - -
Yield 10.1% 2.25% 11.2% - 6.22% 8.29% 8.98%
Capitalization / Revenue 99,290 x 116,289 x 105,306 x 89,004 x - - -
EV / Revenue 99,290 x 116,289 x 105,306 x 89,004 x - - -
EV / EBITDA 0.87 x 1.34 x 0.97 x - 3.34 x 2.49 x 2.28 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.59 x 0.63 x 0.67 x - - - -
Nbr of stocks (in thousands) 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 - -
Reference price 2 16.42 17.62 22.35 24.50 72.40 72.40 72.40
Announcement Date 20-01-27 21-01-26 22-01-28 23-01-30 - - -
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 264,557 242,459 339,581 440,431 - - -
EBITDA 1 30,273 21,061 36,829 - 34,727 46,437 50,762
EBIT 1 21,215 10,800 26,255 23,545 36,289 46,255 48,696
Operating Margin 8.02% 4.45% 7.73% 5.35% - - -
Earnings before Tax (EBT) - - - - - - -
Net income - - - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 1.650 0.3960 2.500 - 4.500 6.000 6.500
Announcement Date 20-01-27 21-01-26 22-01-28 23-01-30 - - -
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 26.2% 2.9% 18.9% 16.9% 19% 27% 24%
ROA (Net income/ Total Assets) 3.34% 0.38% 2.35% - 2% 3% 3%
Assets - - - - - - -
Book Value Per Share 27.70 28.10 33.20 - - - -
Cash Flow per Share - - - - - - -
Capex 7,526 - - - - - -
Capex / Sales 2.84% - - - - - -
Announcement Date 20-01-27 21-01-26 22-01-28 23-01-30 - - -
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
72.4 NGN
Average target price
37.71 NGN
Spread / Average Target
-47.91%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. JBERGER Stock
  4. Financials Julius Berger Nigeria Plc