Company Valuation: University Press Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 461.6 1,057 862.8 1,053 1,864 2,243
Change - 128.97% -18.37% 22% 77.05% 20.37%
Enterprise Value (EV) 1 -242.8 215.9 96.94 -109.7 853 1,294
Change - 188.91% -55.1% -213.17% 877.51% 51.69%
P/E 8.08x 5.09x 6.06x -6.67x 4.14x 10.5x
PBR 0.17x 0.33x 0.26x 0.34x 0.55x 0.63x
PEG - 0x -0.2x 0x -0x -0.2x
Capitalization / Revenue 0.33x 0.46x 0.4x 0.4x 0.55x 0.58x
EV / Revenue -0.17x 0.09x 0.04x -0.04x 0.25x 0.33x
EV / EBITDA -1.37x 0.48x 0.31x 0.77x 2.89x 3.77x
EV / EBIT -8.95x 0.76x 0.59x 0.4x 5.23x 5.47x
EV / FCF -1.34x 1.41x -1.47x -0.19x -1.26x -37.1x
FCF Yield -74.4% 71.1% -68% -520% -79.2% -2.69%
Dividend per Share 2 0.05 0.05 0.1 0.025 0.15 0.18
Rate of return 4.67% 2.04% 5% 1.02% 3.47% 3.46%
EPS 2 0.1324 0.481 0.3298 -0.3656 1.045 0.4953
Distribution rate 37.8% 10.4% 30.3% -6.84% 14.4% 36.3%
Net sales 1 1,419 2,306 2,168 2,632 3,402 3,895
EBITDA 1 176.7 452.6 309.9 -142.5 295 343.4
EBIT 1 27.14 283 165 -277.6 163.1 236.4
Net income 1 57.11 207.5 142.3 -157.7 450.6 213.7
Net Debt 1 -704.4 -841.1 -765.9 -1,162 -1,011 -949.4
Reference price 2 1.070 2.450 2.000 2.440 4.320 5.200
Nbr of stocks (in thousands) 431,410 431,410 431,410 431,410 431,410 431,410
Announcement Date 6/29/21 6/30/22 6/27/23 6/28/24 6/30/25 6/29/26
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.63M
14.34x2.5x6.7x4.25% 4.54B
595.14x9.08x204.66x - 2.79B
13.6x2.17x6.05x-.--% 2.55B
12.15x - - - 2.49B
13.19x - - - 2.21B
17.04x0.32x2.43x3.51% 2.04B
8.72x - - - 1.9B
Average 96.31x 3.52x 54.96x 2.59% 2.32B
Weighted average by Cap. 101.00x 3.60x 52.18x 2.9%

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. UPL Stock
  4. Valuation University Press Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!