Financials Unga Group Plc

Equities

UNGA

KE0000000497

Food Processing

End-of-day quote Nairobi S.E. 18:00:00 2024-05-06 EDT 5-day change 1st Jan Change
13.55 KES -4.58% Intraday chart for Unga Group Plc -9.67% -19.58%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 2,877 2,498 2,256 2,105 2,302 1,158
Enterprise Value (EV) 1 2,681 2,789 2,463 1,401 2,115 1,769
P/E ratio 5.65 x 7.3 x 66.1 x 11.6 x 12.3 x -1.82 x
Yield 2.63% 1.52% - - - -
Capitalization / Revenue 0.14 x 0.14 x 0.12 x 0.12 x 0.13 x 0.05 x
EV / Revenue 0.13 x 0.16 x 0.13 x 0.08 x 0.12 x 0.07 x
EV / EBITDA 1.75 x 2.86 x 4.29 x 1.55 x -5.91 x -8.01 x
EV / FCF -2.33 x -8.41 x 20.5 x 1.63 x -6.38 x 95.2 x
FCF Yield -43% -11.9% 4.87% 61.5% -15.7% 1.05%
Price to Book 0.76 x 0.62 x 0.56 x 0.5 x 0.52 x 0.3 x
Nbr of stocks (in thousands) 75,709 75,709 75,709 75,709 75,709 75,709
Reference price 2 38.00 33.00 29.80 27.80 30.40 15.30
Announcement Date 18-09-27 19-09-26 20-11-17 21-09-28 22-09-29 23-09-28
1KES in Million2KES
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 19,982 17,896 18,261 17,813 18,032 24,051
EBITDA 1 1,530 974 574.8 901 -357.7 -220.9
EBIT 1 1,268 709.9 299.9 613.5 -575.3 -442
Operating Margin 6.35% 3.97% 1.64% 3.44% -3.19% -1.84%
Earnings before Tax (EBT) 1 1,299 615.2 116.9 485.2 -721 -1,200
Net income 1 509.1 342.1 34.15 179.2 187.4 -636.5
Net margin 2.55% 1.91% 0.19% 1.01% 1.04% -2.65%
EPS 2 6.724 4.519 0.4510 2.390 2.476 -8.408
Free Cash Flow 1 -1,153 -331.8 120.1 862 -331.7 18.58
FCF margin -5.77% -1.85% 0.66% 4.84% -1.84% 0.08%
FCF Conversion (EBITDA) - - 20.89% 95.68% - -
FCF Conversion (Net income) - - 351.61% 481.11% - -
Dividend per Share 2 1.000 0.5000 - - - -
Announcement Date 18-09-27 19-09-26 20-11-17 21-09-28 22-09-29 23-09-28
1KES in Million2KES
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - 290 207 - - 611
Net Cash position 1 196 - - 704 186 -
Leverage (Debt/EBITDA) - 0.2981 x 0.3603 x - - -2.765 x
Free Cash Flow 1 -1,153 -332 120 862 -332 18.6
ROE (net income / shareholders' equity) 15% 9.34% 1.09% 4.92% -7.5% -15.4%
ROA (Net income/ Total Assets) 8.18% 4.31% 1.65% 3.47% -3.54% -2.54%
Assets 1 6,226 7,935 2,067 5,164 -5,300 25,106
Book Value Per Share 2 50.00 53.40 53.40 55.80 58.30 50.20
Cash Flow per Share 2 14.40 11.10 8.740 20.10 9.700 6.520
Capex 1 876 866 473 142 75 353
Capex / Sales 4.38% 4.84% 2.59% 0.79% 0.42% 1.47%
Announcement Date 18-09-27 19-09-26 20-11-17 21-09-28 22-09-29 23-09-28
1KES in Million2KES
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. UNGA Stock
  4. Financials Unga Group Plc
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW