Company Valuation: Tripple Gee & Company Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 356.4 475.2 1,336 2,044 2,178 4,217
Change - 33.33% 181.25% 52.96% 6.54% 93.64%
Enterprise Value (EV) 1 1,025 2,335 4,744 5,942 6,741 9,275
Change - 127.82% 103.17% 25.26% 13.45% 37.59%
P/E 4.15x 7.17x 10.9x 292x -1.57x 332x
PBR 0.49x 0.63x 1.58x 2.54x -3.7x -15.7x
PEG - -0.3x 0.1x -3.1x 0x -3x
Capitalization / Revenue 0.18x 0.32x 0.42x 0.93x 1.19x 1.88x
EV / Revenue 0.51x 1.55x 1.49x 2.7x 3.7x 4.14x
EV / EBITDA 3.69x 9.7x 8.41x 8.23x -18.8x 10.9x
EV / EBIT 5.83x 17.4x 17.9x 24.2x -8.4x 26.8x
EV / FCF -2.28x -1.99x -2.74x 26.6x -38.6x -11.6x
FCF Yield -43.9% -50.2% -36.5% 3.76% -2.59% -8.63%
Dividend per Share 2 0.035 0.03 0.05 - - -
Rate of return 9.72% 6.25% 3.7% - - -
EPS 2 0.0868 0.0669 0.1242 0.007071 -1.4 0.0128
Distribution rate 40.3% 44.8% 40.3% - - -
Net sales 1 2,006 1,506 3,176 2,203 1,823 2,238
EBITDA 1 277.8 240.8 563.9 722.2 -358.4 854.1
EBIT 1 175.8 133.9 265.1 245.5 -802.6 345.8
Net income 1 85.88 66.24 122.9 7 -1,385 12.71
Net Debt 1 668.5 1,860 3,407 3,898 4,563 5,058
Reference price 2 0.360 0.480 1.350 2.065 2.200 4.260
Nbr of stocks (in thousands) 989,908 989,908 989,908 989,908 989,908 989,908
Announcement Date 6/29/21 1/10/23 6/29/23 6/21/24 6/26/25 6/29/26
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.72M
17.71x0.74x7.81x1.27% 8.19B
13.36x0.79x7.04x1.38% 8.02B
15.6x - - - 1.9B
9.87x - - - 1.1B
Average 14.13x 0.77x 7.42x 1.32% 3.84B
Weighted average by Cap. 15.24x 0.76x 7.43x 1.32%

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. TRIPPLEG Stock
  4. Valuation Tripple Gee & Company Plc