Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Nigeria
  4. Nigerian Stock Exchange
  5. Nigerian Breweries Plc
  6. Financials
    NB   NGNB00000005

NIGERIAN BREWERIES PLC

(NB)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 683 735471 817447 827415 502--
Entreprise Value (EV)1 711 539521 176508 904480 458483 693507 369
P/E ratio 35,2x29,4x60,9x25,6x21,4x16,9x
Yield 2,84%3,41%1,68%3,16%4,46%5,39%
Capitalization / Revenue 2,11x1,46x1,33x1,09x1,04x0,96x
EV / Revenue 2,19x1,61x1,51x1,26x1,21x1,17x
EV / EBITDA 10,5x7,67x7,50x6,29x5,95x5,69x
Price to Book 4,08x2,81x2,78x2,36x2,20x2,01x
Nbr of stocks (in thousands) 7 996 9027 996 9027 996 9028 075 832--
Reference price (NGN) 85,559,056,051,551,551,5
Announcement Date 02/13/201902/13/202002/17/2021---
1 NGN in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 324 389323 007337 046380 924399 764432 468
EBITDA1 67 80967 93667 87476 36381 33689 125
Operating profit (EBIT)1 36 95235 20629 60535 89139 18546 564
Operating Margin 11,4%10,9%8,78%9,42%9,80%10,8%
Pre-Tax Profit (EBT)1 29 42223 35211 57724 59229 23535 933
Net income1 19 43416 1017 36316 65319 89224 432
Net margin 5,99%4,98%2,18%4,37%4,98%5,65%
EPS2 2,432,010,922,012,413,05
Dividend per Share2 2,432,010,941,622,302,78
Announcement Date 02/13/201902/13/202002/17/2021---
1 NGN in Million
2 NGN
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 27 80449 35861 07764 95768 19291 867
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,41x0,73x0,90x0,85x0,84x1,03x
Free Cash Flow1 -2518 45946 0598 85319 46232 418
ROE (Net Profit / Equities) 11,3%9,63%4,48%11,8%14,3%18,3%
Shareholders' equity1 172 472167 195164 365141 650138 914133 274
ROA (Net Profit / Asset) 5,04%4,18%1,78%5,07%5,88%6,00%
Assets1 385 244385 526414 317328 454338 583407 200
Book Value Per Share2 20,921,020,121,823,425,6
Cash Flow per Share2 3,774,8610,47,10-11,3
Capex1 30 23929 91637 21538 83840 36343 645
Capex / Sales 9,32%9,26%11,0%10,2%10,1%10,1%
Announcement Date 02/13/201902/13/202002/17/2021---
1 NGN in Million
2 NGN
Key data
Capitalization (NGN) 415 501 551 255
Capitalization (USD) 1 011 174 104
Net sales (NGN) 337 046 213 000
Net sales (USD) 822 392 760
Number of employees 2 990
Sales / Employee (NGN) 112 724 486
Sales / Employee (USD) 275 048
Free-Float 43,4%
Free-Float capitalization (NGN) 180 455 074 836
Free-Float capitalization (USD) 439 159 609
Avg. Exchange 20 sessions (NGN) 76 425 322
Avg. Exchange 20 sessions (USD) 186 478
Average Daily Capital Traded 0,02%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA