Company Valuation: LASACO Assurance Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,567 1,925 1,595 3,484 5,666 27,155
Change - -25% -17.14% 118.39% 62.63% 379.28%
Enterprise Value (EV) 1 -2,845 -7,513 -7,819 -5,230 -4,679 12,338
Change - -164.1% -4.08% 33.12% 10.53% 363.67%
P/E 3.78x 7.37x 1.08x 2.64x 3.68x -9.7x
PBR 0.33x 0.17x 0.12x 0.26x 0.47x 1.33x
PEG - -0.1x 0x -0.2x 0.2x 0x
Capitalization / Revenue 0.29x 0.19x 0.14x 0.17x 0.22x 0.79x
EV / Revenue -0.33x -0.76x -0.69x -0.26x -0.19x 0.36x
EV / EBITDA -45.8x 13x -46.9x 18.4x 1.15x -2.33x
EV / EBIT 17.8x 8.5x 49.5x 6.78x 1.02x -2.08x
EV / FCF -3.74x 41.7x -7.56x 2.06x 2.53x -7.3x
FCF Yield -26.8% 2.4% -13.2% 48.6% 39.6% -13.7%
Dividend per Share 2 0.1 - 0.15 - - -
Rate of return 7.14% - 17.2% - - -
EPS 2 0.3705 0.1426 0.8066 0.7186 0.8397 -0.2527
Distribution rate 27% - 18.6% - - -
Net sales 1 8,747 9,876 11,273 20,210 25,248 34,496
EBITDA 1 62.16 -579.4 166.8 -284.8 -4,079 -5,303
EBIT 1 -159.8 -883.5 -158 -771.7 -4,573 -5,941
Net income 1 679.4 261.4 1,479 1,318 1,540 -2,801
Net Debt 1 -5,412 -9,438 -9,414 -8,714 -10,345 -14,817
Reference price 2 1.400 1.050 0.870 1.900 3.090 2.450
Nbr of stocks (in thousands) 1,833,586 1,833,586 1,833,586 1,833,586 1,833,586 11,083,586
Announcement Date 6/29/21 5/23/22 3/31/23 9/25/24 4/3/25 4/29/26
1NGN in Million2NGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.82M
13.7x - - 4.36% 181B
13.89x3.14x11.7x1.11% 140B
15.63x - - 5.28% 113B
20.76x3.65x12.77x2.09% 86.25B
10.38x1.47x - 1.74% 37.79B
-431.09x1.34x - 3.88% 26.12B
12.1x - - 2.97% 23.95B
13.18x - - 4.44% 21.74B
9.91x - - 7.18% 15.72B
Average -35.73x 2.40x 12.23x 3.67% 64.55B
Weighted average by Cap. -3.34x 2.91x 12.11x 3.36%

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. LASACO Stock
  4. Valuation LASACO Assurance Plc