Company Valuation: Scancom Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,642 10,816 17,207 33,090 55,592 92,653 - -
Change - -20.72% 59.09% 92.31% 68% 66.67% - -
Enterprise Value (EV) 1 13,642 9,616 17,207 33,090 54,407 92,153 92,614 92,351
Change - -29.51% 78.93% 92.31% 64.42% 69.38% 0.5% -0.28%
P/E 6.81x 3.79x 4.65x 6.58x 7.09x 9.21x 6.14x 4.55x
PBR 3.13x 1.89x 2.15x 3.16x 3.92x 5.69x - -
PEG - 0.1x 0.2x 0.3x 0.1x 0.3x 0.1x 0.1x
Capitalization / Revenue 1.77x 1.09x 1.29x 1.84x 2.28x 2.97x 2.32x 1.54x
EV / Revenue 1.77x 0.97x 1.29x 1.84x 2.23x 2.95x 2.32x 1.53x
EV / EBITDA - 1.73x - - 3.7x 4.99x 3.89x 2.52x
EV / EBIT 4.24x 2.2x 2.83x - 4.55x 6.37x 5.02x 2.86x
EV / FCF - 5.51x - - 17.2x 70.1x 75.7x 39x
FCF Yield - 18.2% - - 5.83% 1.43% 1.32% 2.57%
Dividend per Share 2 0.115 0.124 0.225 0.305 0.4 0.6167 0.905 1.225
Rate of return 10.4% 14.1% 16.1% 12.2% 9.52% 8.81% 12.9% 17.5%
EPS 2 0.163 0.232 0.301 0.38 0.592 0.76 1.14 1.54
Distribution rate 70.6% 53.4% 74.8% 80.3% 67.6% 81.1% 79.4% 79.5%
Net sales 1 7,723 9,916 13,349 17,948 24,430 31,208 39,948 60,303
EBITDA 1 - 5,564 - - 14,690 18,471 23,795 36,716
EBIT 1 3,214 4,365 6,076 - 11,961 14,474 18,463 32,259
Net income 1 2,001 2,856 3,982 - 7,840 9,791 12,083 20,433
Net Debt 1 - -1,199 - - -1,185 -500 -39 -302
Reference price 2 1.110 0.880 1.400 2.500 4.200 7.000 7.000 7.000
Nbr of stocks (in thousands) 12,290,474 12,290,474 12,290,474 13,236,175 13,236,175 13,236,175 - -
Announcement Date 3/1/22 2/28/23 3/4/24 2/28/25 2/27/26 - - -
1GHS in Million2GHS
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.21x2.95x4.99x8.81% 7.88B
2190.75x38.27x79.76x - 1,755B
31.92x6.32x29.91x0.2% 201B
16.19x2.89x7.32x2.34% 190B
10.15x2.39x6.41x4.67% 163B
15.14x2.42x8.06x2.82% 71.97B
12.93x1.43x4.89x3.43% 37.44B
21.01x5.64x10.39x4.54% 33.74B
8.84x0.32x1.3x7.44% 24.94B
12.67x3.19x7.17x7.27% 19.33B
Average 232.88x 6.58x 16.02x 4.61% 250.37B
Weighted average by Cap. 1,540.91x 27.90x 59.80x 2.84%

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

  1. Stock Market
  2. Stocks
  3. MTNGH Stock
  4. Valuation Scancom Plc