SECURE ELECTRONIC TECHNOLOGY PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.46 NGN | 0.00% |
|
-6.12% | -37.84% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,816 | 1,126 | 1,126 | 1,126 | 1,126 | 1,239 |
| Enterprise Value (EV) 1 | 2,813 | 1,121 | 1,120 | 1,109 | 1,097 | 1,183 |
| P/E ratio | 45 x | -7.4 x | -11.4 x | -35.4 x | -12.3 x | -30.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.43 x | 0.26 x | 0.26 x | 0.27 x | 0.27 x | 0.29 x |
| EV / Revenue | 0.43 x | 0.26 x | 0.26 x | 0.27 x | 0.27 x | 0.27 x |
| EV / EBITDA | 21.5 x | -38.6 x | 387 x | 32.3 x | -148 x | 30.6 x |
| EV / FCF | 107 x | 14 x | 21.5 x | 37.3 x | 16.8 x | 19.9 x |
| FCF Yield | 0.93% | 7.14% | 4.65% | 2.68% | 5.96% | 5.02% |
| Price to Book | 0.48 x | 0.2 x | 0.41 x | 0.41 x | 0.42 x | 0.47 x |
| Nbr of stocks (in thousands) | 5,631,540 | 5,631,540 | 5,631,540 | 5,631,540 | 5,631,540 | 5,631,540 |
| Reference price 2 | 0.5000 | 0.2000 | 0.2000 | 0.2000 | 0.2000 | 0.2200 |
| Announcement Date | 3/21/18 | 3/22/19 | 5/22/20 | 3/24/21 | 3/25/22 | 3/27/23 |
1NGN in Million2NGN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,599 | 4,335 | 4,321 | 4,169 | 4,131 | 4,347 |
| EBITDA 1 | 131.1 | -29.03 | 2.89 | 34.34 | -7.391 | 38.59 |
| EBIT 1 | 32.47 | -117.2 | -76.13 | -19.46 | -61.01 | -14.05 |
| Operating Margin | 0.49% | -2.7% | -1.76% | -0.47% | -1.48% | -0.32% |
| Earnings before Tax (EBT) 1 | 31.12 | -118.2 | -76.84 | -20.76 | -61.82 | -15.08 |
| Net income 1 | 62.64 | -152.1 | -98.49 | -31.85 | -91.93 | -40.88 |
| Net margin | 0.95% | -3.51% | -2.28% | -0.76% | -2.23% | -0.94% |
| EPS 2 | 0.0111 | -0.0270 | -0.0175 | -0.005655 | -0.0163 | -0.007259 |
| Free Cash Flow 1 | 26.24 | 80.07 | 52.07 | 29.76 | 65.41 | 59.34 |
| FCF margin | 0.4% | 1.85% | 1.21% | 0.71% | 1.58% | 1.37% |
| FCF Conversion (EBITDA) | 20.02% | - | 1,801.66% | 86.66% | - | 153.75% |
| FCF Conversion (Net income) | 41.9% | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/18 | 3/22/19 | 5/22/20 | 3/24/21 | 3/25/22 | 3/27/23 |
1NGN in Million2NGN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3.21 | 5.03 | 6.63 | 17.5 | 29.1 | 56.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 26.2 | 80.1 | 52.1 | 29.8 | 65.4 | 59.3 |
| ROE (net income / shareholders' equity) | 1.08% | -2.65% | -2.33% | -1.15% | -3.4% | -1.55% |
| ROA (Net income/ Total Assets) | 0.31% | -1.13% | -0.95% | -0.34% | -1.08% | -0.25% |
| Assets 1 | 20,102 | 13,467 | 10,361 | 9,320 | 8,474 | 16,158 |
| Book Value Per Share 2 | 1.030 | 1.010 | 0.4900 | 0.4900 | 0.4700 | 0.4600 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0.0100 | 0.0100 |
| Capex 1 | 3.04 | - | 0.4 | 1.95 | - | 2.26 |
| Capex / Sales | 0.05% | - | 0.01% | 0.05% | - | 0.05% |
| Announcement Date | 3/21/18 | 3/22/19 | 5/22/20 | 3/24/21 | 3/25/22 | 3/27/23 |
1NGN in Million2NGN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -37.84% | 1.7M | |
| +7.51% | 845M | |
| +25.95% | 816M | |
| +12.31% | 764M |
- Stock Market
- Equities
- NSLTECH Stock
- Financials Secure Electronic Technology Plc
