Valuation Nascon Allied Industries Plc

Stocks

End-of-day quote Nigerian S.E. 2026-10-16			5-day change	1st Jan Change
171.00 ^NGN	0.00%		-9.48%	+59.07%

07-28	Nascon Allied Industries Plc Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-29	Nascon Allied Industries says PBT 14.98 bln naira for 3 months ended 31 March	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,973	29,409	142,407	84,721	290,511	462,115	-	-
Change	-	-15.91%	384.23%	-40.51%	242.9%	59.07%	-	-
Enterprise Value (EV)	34,973	25,236	142,407	84,721	252,668	462,115	462,115	462,115
Change	-	-27.84%	464.29%	-40.51%	198.24%	82.89%	0%	0%
P/E	11.8x	5.39x	10.4x	5.43x	8.66x	10.6x	7.88x	6.52x
PBR	-	1.54x	-	1.97x	4.08x	4.68x	3.47x	2.73x
PEG	-	0.1x	0x	0.4x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	1.05x	0.5x	-	0.7x	1.9x	2.7x	2.23x	1.89x
EV / Revenue	0x	0x	-	0x	0x	2.7x	2.23x	1.89x
EV / EBITDA	0x	0x	-	0x	0x	8.05x	5.95x	4.93x
EV / EBIT	0x	0x	-	0x	0x	8.4x	6.14x	5.06x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3922	0.9804	-	2	6	8.91	13.01	17.06
Rate of return	3.03%	9.01%	-	6.38%	5.58%	5.21%	7.61%	9.98%
EPS ²	1.098	2.02	5.078	5.77	12.41	16.19	21.69	26.24
Distribution rate	35.7%	48.5%	-	34.7%	48.3%	55%	60%	65%
Net sales ¹	33,280	58,786	-	120,387	152,687	171,180	207,005	245,093
EBITDA ¹	6,885	11,074	-	27,675	45,184	57,431	77,731	93,748
EBIT ¹	4,317	8,674	-	25,094	42,896	55,034	75,246	91,297
Net income ¹	2,971	5,469	13,728	15,584	33,529	43,759	58,606	70,910
Net Debt	-	-4,172	-	-	-37,843	-	-	-
Reference price ²	12.94	10.88	52.70	31.35	107.50	171.00	171.00	171.00
Nbr of stocks (in thousands)	2,702,427	2,702,427	2,702,427	2,702,427	2,702,427	2,702,427	-	-
Announcement Date	3/2/22	3/2/23	3/4/24	3/4/25	3/3/26	-	-	-

¹NGN in Million²NGN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NASCON ALLIED INDUSTRIES PLC	10.56x	-	-	5.21%	347M
NESTLÉ S.A.	21.31x	2.88x	14.37x	3.87%	251B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.52x	15x	3.26%	80.45B
DANONE	16.57x	1.71x	9.71x	3.82%	44.12B
ARCHER-DANIELS-MIDLAND COMPANY	15.34x	0.54x	9.81x	2.51%	39.97B
THE HERSHEY COMPANY	20.42x	3.12x	12.66x	3.42%	33.89B
AJINOMOTO CO., INC.	35.85x	3.1x	18.05x	1.03%	31.61B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.95x	5.46x	17.41x	3.23%	29.47B
NESTLÉ INDIA LIMITED	59.16x	9.05x	37.45x	1.26%	26.06B
KRAFT HEINZ	-8.2x	1.81x	9.03x	6.89%	27.61B
Average	21.66x	3.35x	15.94x	3.45%	56.49B
Weighted average by Cap.	21.58x	2.97x	14.84x	3.49%