Company Valuation: FCMB Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59,210 76,240 146,540 372,291 515,399 741,989 - -
Change - 28.76% 92.21% 154.05% 38.44% 43.96% - -
Enterprise Value (EV) 59,210 76,240 146,540 372,291 515,399 741,989 741,989 741,989
Change - 28.76% 92.21% 154.05% 38.44% 43.96% 0% 0%
P/E 2.88x 2.35x 1.54x 1.72x - - - -
PBR 0.25x 0.28x 0.32x 0.26x - - - -
PEG - 0x 0x 0.1x - - - -
Capitalization / Revenue 461,383x 280,575x - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.25 0.5 0.55 0.35 0.595 0.835 1.04
Rate of return 6.69% 6.49% 6.76% 5.85% 2.9% 5.29% 7.42% 9.24%
EPS 2 1.04 1.64 4.82 5.45 - - - -
Distribution rate 19.2% 15.2% 10.4% 10.1% - - - -
Net sales 128,332 271,729 - - - - - -
EBITDA - - - - - - - -
EBIT 31,391 174,147 322,186 228,859 - - - -
Net income 20,690 32,385 93,480 - - - - -
Net Debt - - - - - - - -
Reference price 2 2.99 3.85 7.40 9.40 12.05 11.25 11.25 11.25
Nbr of stocks (in thousands) 19,802,711 19,802,711 19,802,711 39,605,422 42,771,706 65,954,593 - -
Announcement Date 26/01/22 30/01/23 26/01/24 30/01/25 29/01/26 - - -
1NGN in Million2NGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 5.04% 543M
14.14x - - 1.76% 916B
13.41x - - 1.92% 429B
6.16x - - 5.03% 399B
12.68x - - 4.07% 353B
5.98x - - 5.1% 316B
18.85x - - 2.26% 286B
6.25x - - 5.03% 270B
11.94x - - 2.19% 254B
14.91x - - 2.65% 251B
Average 11.59x 3.51% 347.37B
Weighted average by Cap. 11.91x 3.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FCMB Stock
  4. Valuation FCMB Group Plc