Valuation Nascon Allied Industries Plc

Stocks

End-of-day quote Nigerian S.E. 28/10/2026			5-day change	1st Jan Change
183.50 ^NGN	0.00%		0.00%	+70.70%

07-28	Nascon Allied Industries Plc Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-29	Nascon Allied Industries says PBT 14.98 bln naira for 3 months ended 31 March	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,973	29,409	142,407	84,721	290,511	495,895	-	-
Change	-	-15.91%	384.23%	-40.51%	242.9%	70.7%	-	-
Enterprise Value (EV)	34,973	25,236	142,407	84,721	252,668	495,895	495,895	495,895
Change	-	-27.84%	464.29%	-40.51%	198.24%	96.26%	0%	0%
P/E	11.8x	5.39x	10.4x	5.43x	8.66x	11.3x	8.46x	6.99x
PBR	-	1.54x	-	1.97x	4.08x	5.02x	3.72x	2.93x
PEG	-	0.1x	0x	0.4x	0x	0.4x	0.2x	0.3x
Capitalization / Revenue	1.05x	0.5x	-	0.7x	1.9x	2.9x	2.4x	2.02x
EV / Revenue	0x	0x	-	0x	0x	2.9x	2.4x	2.02x
EV / EBITDA	0x	0x	-	0x	0x	8.63x	6.38x	5.29x
EV / EBIT	0x	0x	-	0x	0x	9.01x	6.59x	5.43x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3922	0.9804	-	2	6	8.91	13.01	17.06
Rate of return	3.03%	9.01%	-	6.38%	5.58%	4.86%	7.09%	9.3%
EPS ²	1.098	2.02	5.078	5.77	12.41	16.19	21.69	26.24
Distribution rate	35.7%	48.5%	-	34.7%	48.3%	55%	60%	65%
Net sales ¹	33,280	58,786	-	120,387	152,687	171,180	207,005	245,093
EBITDA ¹	6,885	11,074	-	27,675	45,184	57,431	77,731	93,748
EBIT ¹	4,317	8,674	-	25,094	42,896	55,034	75,246	91,297
Net income ¹	2,971	5,469	13,728	15,584	33,529	43,759	58,606	70,910
Net Debt	-	-4,172	-	-	-37,843	-	-	-
Reference price ²	12.94	10.88	52.70	31.35	107.50	183.50	183.50	183.50
Nbr of stocks (in thousands)	2,702,427	2,702,427	2,702,427	2,702,427	2,702,427	2,702,427	-	-
Announcement Date	3/2/22 A	3/2/23 A	3/4/24 A	3/4/25 A	3/3/26 A	-	-	-

¹NGN in Million²NGN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NASCON ALLIED INDUSTRIES PLC	11.33x	-	-	4.86%	369M
NESTLÉ S.A.	21.64x	2.92x	14.4x	3.79%	257B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.47x	14.75x	3.32%	78.97B
DANONE	16.89x	1.76x	10.01x	3.7%	45.34B
ARCHER-DANIELS-MIDLAND COMPANY	14.28x	0.51x	9.2x	2.71%	37.22B
THE HERSHEY COMPANY	19.85x	3.04x	12.34x	3.53%	32.91B
AJINOMOTO CO., INC.	35.11x	3.04x	17.71x	1.06%	30.94B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.25x	5.29x	16.86x	3.32%	28.79B
KRAFT HEINZ	-8.41x	1.84x	9.19x	6.72%	28.29B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.88x	1.71x	12.11x	4.77%	27.22B
Average	17.31x	2.51x	12.95x	3.78%	56.68B
Weighted average by Cap.	19.57x	2.63x	13.57x	3.65%