Company Valuation: Presco Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 87,800 137,500 193,000 475,000 1,450,000 2,386,183 - -
Change - 56.61% 40.36% 146.11% 205.26% 64.56% - -
Enterprise Value (EV) 1 87,800 137,500 193,000 475,000 1,339,186 2,385,327 2,320,095 2,230,745
Change - 56.61% 40.36% 146.11% 181.93% 78.12% -2.73% -3.85%
P/E 4.65x 6.4x 6.34x 4.56x - 18.9x 16.2x -
PBR 1.87x - - - 3.49x 4.63x 3.92x 3.25x
PEG - 0.5x 0.2x 0x - - 1x -
Capitalization / Revenue 1.86x 1.66x 1.87x 2.4x 4.38x 6.95x 5.88x 4.43x
EV / Revenue 1.86x 1.66x 1.87x 2.4x 4.04x 6.95x 5.71x 4.14x
EV / EBITDA 3.59x 4.12x - 3.31x 5.94x 11x 9.61x 8.12x
EV / EBIT 3.99x - - 3.44x 6.25x 12.3x 10.6x 8.85x
EV / FCF - - - - 12.7x 22.8x 20.2x 14.5x
FCF Yield - - - - 7.87% 4.38% 4.96% 6.89%
Dividend per Share 2 7.6 - 26.3 42 61.71 37.6 45.18 59.92
Rate of return 8.66% - 13.6% 8.84% 4.26% 1.84% 2.21% 2.93%
EPS 2 18.87 21.47 30.42 104.3 - 108.5 126.1 -
Distribution rate 40.3% - 86.5% 40.3% - 34.7% 35.8% -
Net sales 1 47,229 83,065 103,142 198,156 331,189 343,131 406,097 538,858
EBITDA 1 24,445 33,343 - 143,618 225,603 217,175 241,404 274,569
EBIT 1 21,986 - - 138,111 214,385 193,405 218,103 251,923
Net income 1 18,868 - - 97,974 - 126,592 147,147 -
Net Debt 1 - - - - -110,814 -856 -66,088 -155,438
Reference price 2 87.80 137.50 193.00 475.00 1,450.00 2,045.30 2,045.30 2,045.30
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,166,667 - -
Announcement Date 30/01/22 31/01/23 31/01/24 03/02/25 31/01/26 - - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 6.95x10.98x1.84% 1.77B
20.63x2.84x14.18x3.95% 256B
20.44x2.55x15.21x3.21% 81.86B
17.59x1.82x10.29x3.56% 49.72B
15.13x0.56x10.09x2.55% 39.38B
22.8x3.43x13.91x3.07% 37.84B
37x3.18x18.47x0.98% 32.16B
-108.86x1.92x9.55x6.26% 30.32B
67.48x10.36x42.96x1.13% 29.36B
Average 11.52x 3.74x 16.18x 2.95% 62.01B
Weighted average by Cap. 16.45x 2.97x 15.17x 3.45%

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