|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,125.00 NGN | 0.00% |
|
0.00% | +59.60% |
| 04-30 | Nestle Nigeria PLC reports revenue of 326.13 bln naira for three months ended 31 March | RE |
| 04-30 | Nestlé Nigeria Plc Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Nestlé Nigeria Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,233,769 | 871,922 | 871,922 | 693,574 | 1,552,021 | 2,477,051 | - | - |
| Change | - | -29.33% | 0% | -20.45% | 123.77% | 59.6% | - | - |
| Enterprise Value (EV) 1 | 1,210,118 | 909,471 | 1,106,686 | 1,324,825 | 1,992,893 | 2,752,080 | 2,666,795 | 2,661,397 |
| Change | - | -24.84% | 21.68% | 19.71% | 50.43% | 38.09% | -3.1% | -0.2% |
| P/E | 30.8x | 17.8x | -11x | -4.21x | 14.8x | 16.8x | 13.6x | 11.2x |
| PBR | 57.7x | 28.8x | -11x | -7.52x | 120x | 37.1x | 34.5x | 33.4x |
| PEG | - | 0.8x | 0x | -0x | -0x | 0.4x | 0.6x | 0.5x |
| Capitalization / Revenue | 3.51x | 1.95x | 1.59x | 0.72x | 1.29x | 1.78x | 1.54x | 1.35x |
| EV / Revenue | 3.44x | 2.04x | 2.02x | 1.38x | 1.65x | 1.98x | 1.66x | 1.45x |
| EV / EBITDA | 15.1x | 9.41x | 8.17x | 6.74x | 7.53x | 8.24x | 6.66x | 5.73x |
| EV / EBIT | 16.8x | 10.5x | 8.94x | 7.89x | 8.84x | 9.47x | 7.64x | 6.58x |
| EV / FCF | 27.9x | -28.3x | 51.6x | -19.9x | 7.94x | 13.5x | 11.3x | 10.5x |
| FCF Yield | 3.58% | -3.54% | 1.94% | -5.04% | 12.6% | 7.38% | 8.86% | 9.51% |
| Dividend per Share 2 | 50.5 | 51.5 | - | - | - | 31.54 | 170.6 | 223.7 |
| Rate of return | 3.24% | 4.68% | - | - | - | 1.01% | 5.46% | 7.16% |
| EPS 2 | 50.51 | 61.77 | -100.3 | -207.6 | 132.4 | 186.5 | 229.1 | 278.3 |
| Distribution rate | 100% | 83.4% | - | - | - | 16.9% | 74.5% | 80.4% |
| Net sales 1 | 351,822 | 446,819 | 547,119 | 958,815 | 1,207,773 | 1,391,081 | 1,609,056 | 1,837,189 |
| EBITDA 1 | 80,375 | 96,619 | 135,461 | 196,700 | 264,494 | 334,129 | 400,626 | 464,307 |
| EBIT 1 | 71,966 | 86,866 | 123,788 | 167,876 | 225,383 | 290,672 | 349,121 | 404,199 |
| Net income 1 | 40,037 | 48,965 | -79,474 | -164,595 | 104,966 | 147,798 | 181,574 | 220,596 |
| Net Debt 1 | -23,651 | 37,549 | 234,764 | 631,251 | 440,872 | 275,029 | 189,744 | 184,346 |
| Reference price 2 | 1,556.50 | 1,100.00 | 1,100.00 | 875.00 | 1,958.00 | 3,125.00 | 3,125.00 | 3,125.00 |
| Nbr of stocks (in thousands) | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | - | - |
| Announcement Date | 3/1/22 | 2/28/23 | 2/27/24 | 2/26/25 | 2/25/26 | - | - | - |
1NGN in Million2NGN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.76x | 1.98x | 8.24x | 1.01% | 1.79B | |
| 21.22x | 3.04x | 14.92x | 3.68% | 273B | |
| 21.31x | 2.47x | 14.6x | 3.4% | 78.3B | |
| 19.24x | 1.95x | 11.02x | 3.2% | 53.46B | |
| 19.13x | 0.57x | 10.9x | 2.39% | 41.4B | |
| 21.47x | 3.19x | 12.97x | 3.37% | 34.77B | |
| 12.33x | 1.97x | 9.7x | 6.2% | 30.69B | |
| 36.69x | 3.09x | 18.32x | 0.97% | 30.54B | |
| 69.72x | 10.4x | 44.17x | 1.11% | 28.59B | |
| Average | 26.43x | 3.18x | 16.09x | 2.81% | 63.6B | |
| Weighted average by Cap. | 23.67x | 3.00x | 15.45x | 3.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NESTLE Stock
- Valuation Nestlé Nigeria Plc
Select your edition
All financial news and data tailored to specific country editions
