Valuation Nascon Allied Industries Plc

Stocks

End-of-day quote Nigerian S.E. 2026-09-17			5-day change	1st Jan Change
160.00 ^NGN	0.00%		0.00%	+48.84%

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	432,388	-	-
Change	-	-15.91%	384.23%	-40.51%	242.9%	48.84%	-	-
Enterprise Value (EV)	34,973	25,236	142,407	84,721	252,668	432,388	432,388	432,388
Change	-	-27.84%	464.29%	-40.51%	198.24%	71.13%	0%	0%
P/E	11.8x	5.39x	10.4x	5.43x	8.66x	9.88x	7.38x	6.1x
PBR	-	1.54x	-	1.97x	4.08x	4.38x	3.24x	2.56x
PEG	-	0.1x	0x	0.4x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	1.05x	0.5x	-	0.7x	1.9x	2.53x	2.09x	1.76x
EV / Revenue	0x	0x	-	0x	0x	2.53x	2.09x	1.76x
EV / EBITDA	0x	0x	-	0x	0x	7.53x	5.56x	4.61x
EV / EBIT	0x	0x	-	0x	0x	7.86x	5.75x	4.74x
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%	5.57%	8.13%	10.7%
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	160.00	160.00	160.00
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	9.88x	-	-	5.57%	325M
NESTLÉ S.A.	20.62x	2.81x	14.03x	4.01%	244B
MONDELEZ INTERNATIONAL, INC.	19.75x	2.48x	14.81x	3.32%	79.18B
DANONE	16.32x	1.71x	9.67x	3.83%	45.33B
ARCHER-DANIELS-MIDLAND COMPANY	16.31x	0.57x	10.35x	2.41%	42.46B
THE HERSHEY COMPANY	20.38x	3.1x	12.61x	3.43%	33.82B
AJINOMOTO CO., INC.	33.93x	2.94x	17.13x	1.09%	30.34B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	63.56x	9.75x	40.44x	1.2%	27.62B
BUNGE GLOBAL SA	12.16x	0.39x	8.89x	2.41%	22.92B
Average	20.42x	2.85x	15.26x	3.38%	55.58B
Weighted average by Cap.	20.76x	2.73x	14.44x	3.5%