Company Valuation: Cutix Plc

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 3,893 8,595 7,926 10,920 17,120 21,559
Change - 120.81% -7.79% 37.78% 56.77% 25.93%
Enterprise Value (EV) 1 5,327 9,575 9,107 12,277 19,149 24,020
Change - 79.74% -4.89% 34.81% 55.98% 25.44%
P/E 6.55x 10.9x 10x 10.3x 16.6x -109x
PBR 1.81x 3.18x 2.5x 2.87x 4.03x 6.44x
PEG - 0.3x 21.38x 0.3x -5.3x 1x
Capitalization / Revenue 0.58x 1.09x 0.86x 0.9x 1.09x 1.46x
EV / Revenue 0.79x 1.22x 0.98x 1.01x 1.21x 1.63x
EV / EBITDA 4.4x 6.46x 5.95x 6.18x 11x 20.8x
EV / EBIT 5.2x 7.43x 7.04x 6.68x 12.3x 28.1x
EV / FCF -20.8x 17x 487x 256x -41.3x 67.3x
FCF Yield -4.82% 5.87% 0.21% 0.39% -2.42% 1.49%
Dividend per Share 2 0.0375 0.05 0.06 0.075 0.1 -
Rate of return 6.79% 4.1% 5.33% 4.84% 4.12% -
EPS 2 0.0843 0.1116 0.1121 0.1512 0.1465 -0.0281
Distribution rate 44.5% 44.8% 53.5% 49.6% 68.3% -
Net sales 1 6,750 7,868 9,248 12,178 15,773 14,771
EBITDA 1 1,211 1,481 1,530 1,988 1,748 1,154
EBIT 1 1,024 1,288 1,294 1,838 1,558 853.4
Net income 1 594 786.3 790 1,065 1,032 -198
Net Debt 1 1,434 979.5 1,181 1,356 2,029 2,461
Reference price 2 0.552 1.220 1.125 1.550 2.430 3.060
Nbr of stocks (in thousands) 7,045,288 7,045,288 7,045,288 7,045,288 7,045,288 7,045,288
Announcement Date 7/30/21 A 6/30/22 A 7/26/23 A 7/25/24 A 7/26/25 A 7/29/26 A
1NGN in Million2NGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.72M
27.04x1.77x13.92x0.79% 42.37B
42.73x7.69x32.83x - 9.77B
19.94x1.02x8.51x2.22% 7.02B
88.18x2.97x55.66x - 6.94B
15.48x0.38x6.15x0.79% 6.44B
18.65x2.22x12.6x1.59% 5.55B
38.51x3.02x26.2x0.11% 4.71B
Average 35.79x 2.72x 22.27x 1.1% 10.35B
Weighted average by Cap. 32.61x 2.50x 19.20x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA