Company Valuation: Beta Glass Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 27,699 26,474 23,759 35,638 38,938 221,988
Change - -4.42% -10.26% 50% 9.26% 470.11%
Enterprise Value (EV) 1 20,221 15,417 17,564 33,476 55,006 242,666
Change - -23.76% 13.93% 90.59% 64.32% 341.16%
P/E 7.99x 4.85x 5.07x 5.53x 2.86x 6.68x
PBR 0.74x 0.63x 0.51x 0.69x 0.6x 2.31x
PEG - 0.1x -0.4x 0.1x 0x 0x
Capitalization / Revenue 1.08x 0.72x 0.44x 0.57x 0.33x 1.49x
EV / Revenue 0.79x 0.42x 0.32x 0.53x 0.47x 1.63x
EV / EBITDA 2.93x 1.41x 1.51x 2.78x 1.9x 4.39x
EV / EBIT 4.62x 2.02x 2.33x 4.19x 2.35x 5.14x
EV / FCF 22.5x 8.63x -3.92x -5.36x -2.37x -13.6x
FCF Yield 4.44% 11.6% -25.5% -18.7% -42.1% -7.37%
Dividend per Share 2 0.8667 0.9167 1.17 1.4 2.95 7.2
Rate of return 1.88% 2.08% 2.95% 2.36% 4.55% 1.95%
EPS 2 5.778 9.097 7.809 10.74 22.71 55.41
Distribution rate 15% 10.1% 15% 13% 13% 13%
Net sales 1 25,637 36,983 54,340 62,905 117,580 149,123
EBITDA 1 6,902 10,901 11,651 12,024 28,922 55,329
EBIT 1 4,378 7,630 7,534 7,982 23,437 47,248
Net income 1 3,467 5,458 4,685 6,442 13,627 33,245
Net Debt 1 -7,477 -11,057 -6,195 -2,162 16,068 20,678
Reference price 2 46.17 44.12 39.60 59.40 64.90 370.00
Nbr of stocks (in thousands) 599,969 599,969 599,966 599,966 599,966 599,966
Announcement Date 3/30/21 A 3/30/22 A 3/31/23 A 4/2/24 A 3/30/25 A 3/31/26 A
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 228M
14.98x1.37x8.61x5.79% 20.7B
20.65x3.22x9.08x2.97% 20.26B
25.75x1.48x10.57x1.21% 17.16B
19.7x1.85x11.38x2.12% 14.1B
16.54x1.29x8.53x1.15% 12.95B
19.72x2.26x10.73x1.45% 11.91B
32.4x2.48x12.04x1.36% 9.03B
40.59x1.1x8x2.86% 8.49B
Average 23.79x 1.88x 9.87x 2.37% 12.76B
Weighted average by Cap. 22.11x 1.92x 9.76x 2.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Beta Glass Plc

Historical PBR trend

Valuation ratios - PBR - Beta Glass Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Beta Glass Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Beta Glass Plc

  1. Stock Market
  2. Stocks
  3. BETAGLAS Stock
  4. Valuation Beta Glass Plc