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 30/1/22 31/1/23 31/1/24 3/2/25 31/1/26 - - -
1NGN in Million2NGN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.95x10.98x1.84% 1.8B
19.77x2.71x13.54x4.18% 233B
18.55x2.41x14.37x3.45% 76.09B
15.88x1.65x9.4x3.99% 42.63B
15.22x0.54x9.74x2.54% 39.62B
19.46x2.98x12.12x3.59% 32.31B
36.77x3.17x18.48x1.01% 32.44B
25.03x5.24x16.69x3.35% 28.38B
61.81x9.49x39.36x1.23% 26.71B
-7.76x1.75x8.73x7.28% 26.12B
Average 22.75x 3.69x 15.34x 3.25% 53.9B
Weighted average by Cap. 20.99x 2.91x 14.47x 3.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Presco Plc

Historical PBR trend

Valuation ratios - PBR - Presco Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Presco Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Presco Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Presco Plc