|
End-of-day quote
Nigerian S.E.
24/08/2026
|
5-day change | 1st Jan Change | ||
| 2,840.00 NGN | 0.00% |
|
+1.43% | +45.05% |
| 07-30 | Nestlé Nigeria Plc Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 05-01 | Nestle Nigeria PLC reports revenue of 326.13 bln naira for three months ended 31 March | RE |
Company Valuation: Nestlé Nigeria Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,233,769 | 871,922 | 871,922 | 693,574 | 1,552,021 | 2,251,144 | - | - |
| Change | - | -29.33% | 0% | -20.45% | 123.77% | 45.05% | - | - |
| Enterprise Value (EV) 1 | 1,210,118 | 909,471 | 1,106,686 | 1,324,825 | 1,992,893 | 2,567,389 | 2,490,717 | 2,444,308 |
| Change | - | -24.84% | 21.68% | 19.71% | 50.43% | 28.83% | -2.99% | -1.86% |
| P/E | 30.8x | 17.8x | -11x | -4.21x | 14.8x | 15x | 12.5x | 10.5x |
| PBR | 57.7x | 28.8x | -11x | -7.52x | 120x | 22.8x | 16.5x | 12.7x |
| PEG | - | 0.8x | 0x | -0x | -0x | 0.3x | 0.6x | 0.5x |
| Capitalization / Revenue | 3.51x | 1.95x | 1.59x | 0.72x | 1.29x | 1.64x | 1.43x | 1.26x |
| EV / Revenue | 3.44x | 2.04x | 2.02x | 1.38x | 1.65x | 1.87x | 1.59x | 1.37x |
| EV / EBITDA | 15.1x | 9.41x | 8.17x | 6.74x | 7.53x | 7.71x | 6.4x | 5.51x |
| EV / EBIT | 16.8x | 10.5x | 8.94x | 7.89x | 8.84x | 8.86x | 7.34x | 6.31x |
| EV / FCF | 27.9x | -28.3x | 51.6x | -19.9x | 7.94x | 15.8x | 12.1x | 10.6x |
| FCF Yield | 3.58% | -3.54% | 1.94% | -5.04% | 12.6% | 6.35% | 8.24% | 9.39% |
| Dividend per Share 2 | 50.5 | 51.5 | - | - | - | 40.54 | 158.3 | 199 |
| Rate of return | 3.24% | 4.68% | - | - | - | 1.43% | 5.57% | 7.01% |
| EPS 2 | 50.51 | 61.77 | -100.3 | -207.6 | 132.4 | 189.4 | 227.5 | 271 |
| Distribution rate | 100% | 83.4% | - | - | - | 21.4% | 69.6% | 73.4% |
| Net sales 1 | 351,822 | 446,819 | 547,119 | 958,815 | 1,207,773 | 1,373,961 | 1,570,491 | 1,779,598 |
| EBITDA 1 | 80,375 | 96,619 | 135,461 | 196,700 | 264,494 | 333,202 | 389,086 | 443,464 |
| EBIT 1 | 71,966 | 86,866 | 123,788 | 167,876 | 225,383 | 289,744 | 339,479 | 387,494 |
| Net income 1 | 40,037 | 48,965 | -79,474 | -164,595 | 104,966 | 150,116 | 180,359 | 214,795 |
| Net Debt 1 | -23,651 | 37,549 | 234,764 | 631,251 | 440,872 | 316,245 | 239,573 | 193,164 |
| Reference price 2 | 1,556.50 | 1,100.00 | 1,100.00 | 875.00 | 1,958.00 | 2,840.00 | 2,840.00 | 2,840.00 |
| Nbr of stocks (in thousands) | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | 792,656 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 27/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1NGN in Million2NGN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 1.87x | 7.71x | 1.43% | 1.67B | |
| 20.75x | 2.86x | 14.24x | 3.93% | 255B | |
| 20.06x | 2.52x | 14.99x | 3.27% | 80.42B | |
| 17.47x | 1.81x | 10.23x | 3.58% | 49.26B | |
| 14.83x | 0.53x | 9.71x | 2.6% | 38.6B | |
| 22.44x | 3.39x | 13.71x | 3.12% | 37.24B | |
| 37.36x | 3.22x | 18.62x | 0.97% | 32.44B | |
| -105.54x | 1.88x | 9.37x | 6.46% | 29.4B | |
| 67.22x | 10.32x | 42.79x | 1.13% | 29.34B | |
| Average | 12.18x | 3.15x | 15.71x | 2.94% | 61.49B | |
| Weighted average by Cap. | 16.77x | 2.95x | 15.13x | 3.46% |
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
- Stock Market
- Stocks
- NESTLE Stock
- Valuation Nestlé Nigeria Plc
Select your edition
All financial news and data tailored to specific country editions
