Company Valuation: New Vision Printing and Publishing Company Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 24,098 23,715 12,240 11,858 11,704 11,628
Change - -1.59% -48.39% -3.12% -1.29% -0.65%
Enterprise Value (EV) 1 17,568 16,178 20,560 15,297 17,757 13,764
Change - -7.91% 27.09% -25.6% 16.08% -22.49%
P/E 9.05x -24.1x 12.4x -3.16x -1.05x -1.2x
PBR 0.33x 0.36x 0.19x 0.2x 0.24x 0.28x
PEG - 0x -0x 0x -0x 0.1x
Capitalization / Revenue 0.26x 0.29x 0.11x 0.14x 0.15x 0.14x
EV / Revenue 0.19x 0.2x 0.18x 0.17x 0.22x 0.17x
EV / EBITDA 1.74x 7.44x 3.27x -7.16x -2.79x -1.53x
EV / EBIT 3.62x -109x 5.67x -3.33x -1.64x -1.15x
EV / FCF 67x 6.16x -1.78x 2.18x -31.5x -0.8x
FCF Yield 1.49% 16.2% -56.3% 45.8% -3.18% -125%
Dividend per Share 2 18 - 6.46 - - -
Rate of return 5.71% - 4.04% - - -
EPS 2 34.79 -12.88 12.92 -49.06 -146.4 -127.2
Distribution rate 51.7% - 50% - - -
Net sales 1 91,756 81,925 111,403 87,626 80,316 80,454
EBITDA 1 10,088 2,174 6,290 -2,137 -6,359 -8,987
EBIT 1 4,854 -148.1 3,625 -4,597 -10,803 -11,993
Net income 1 2,661 -985.5 988.7 -3,753 -11,196 -9,727
Net Debt 1 -6,530 -7,537 8,320 3,440 6,053 2,136
Reference price 2 315.00 310.00 160.00 155.00 153.00 152.00
Nbr of stocks (in thousands) 76,500 76,500 76,500 76,500 76,500 76,500
Announcement Date 11/5/20 11/15/21 11/8/22 10/13/23 11/29/24 11/21/25
1UGX in Million2UGX
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.97M
19.45x2.25x9.67x2.16% 9.9B
-23.23x7.67x19.85x1.03% 5.28B
14.11x - - 5.37% 3.5B
65.29x1.37x17.46x0.82% 3.36B
10.2x0.59x4.78x3.37% 3.22B
10.75x0.24x1.7x7.03% 2.62B
13.24x1.9x6.93x - 2.51B
24.11x1.69x6.24x3.46% 1.74B
Average 16.74x 2.25x 9.52x 3.32% 3.57B
Weighted average by Cap. 14.78x 2.71x 10.73x 2.82%

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. NVL Stock
  4. Valuation New Vision Printing and Publishing Company Limited