Company Valuation: Africa Prudential Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 12,500 12,700 12,000 14,800 41,100 59,200
Change - 1.6% -5.51% 23.33% 177.7% 44.04%
Enterprise Value (EV) 1 11,501 11,840 11,158 8,592 39,909 58,712
Change - 2.95% -5.76% -23% 364.5% 47.11%
P/E 8.64x 8.98x 8.04x 15.4x 22.7x 21.8x
PBR 1.49x 1.45x 1.28x 1.52x 3.79x 4.65x
PEG - -4.14x 1.45x -0.4x 0.3x 0.4x
Capitalization / Revenue 11.8x 9.22x 6.31x 17x 38x 49.3x
EV / Revenue 10.9x 8.6x 5.86x 9.85x 36.9x 48.9x
EV / EBITDA -25.8x -70.1x -179x -5.63x -29.6x -32.3x
EV / EBIT -23x -54.8x -103x -5.46x -28.3x -30.1x
EV / FCF -9.84x -21.1x 7.31x 5.36x 3.95x 14.5x
FCF Yield -10.2% -4.74% 13.7% 18.7% 25.3% 6.9%
Dividend per Share 2 0.25 0.25 0.25 0.225 0.375 0.5
Rate of return 8% 7.87% 8.33% 6.08% 3.65% 3.38%
EPS 2 0.3615 0.3537 0.3733 0.2407 0.4525 0.6793
Distribution rate 69.2% 70.7% 67% 93.5% 82.9% 73.6%
Net sales 1 1,059 1,377 1,903 872.6 1,081 1,201
EBITDA 1 -445.9 -169 -62.19 -1,527 -1,350 -1,819
EBIT 1 -499.6 -216.2 -108.1 -1,572 -1,412 -1,947
Net income 1 1,446 1,415 1,493 962.9 1,810 2,717
Net Debt 1 -998.6 -859.7 -841.9 -6,208 -1,191 -488.4
Reference price 2 3.12 3.18 3.00 3.70 10.28 14.80
Nbr of stocks (in thousands) 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
Announcement Date 02/03/21 19/03/22 02/03/23 04/03/24 08/03/25 28/02/26
1NGN in Million2NGN
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 40.4M
20.73x9.19x13.66x1.45% 82.58B
26x15.14x19.14x3.45% 64.31B
33.1x5.23x10.43x1.9% 57B
20.5x7.83x13.08x1.8% 52.98B
25.95x10.01x16.68x1.31% 51.48B
34.94x16x25.12x1.91% 19.6B
20.74x8.06x12.92x2.4% 17.21B
12.86x6.74x9.6x7.54% 15.27B
22.29x8.16x14.17x1.93% 9.77B
Average 24.12x 9.60x 14.98x 2.63% 37.02B
Weighted average by Cap. 24.71x 9.71x 14.87x 2.23%

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. AFRIPRUD Stock
  4. Valuation Africa Prudential Plc