Company: Nestle Nigeria Plc
Current Market Price: N1,390
Year High: N1,600
Year Low: N1,306
Fair Value: N833.71
Equity Analyst: Jeariogbe Tunde Segun
Key Investment Ratios
- This report on observes the financials for the first quarter ended 31stMarch, 2019, and compares the same with that of the corresponding period of 2018 to establish growth.
- Meanwhile, the company’s financials for the full year ended 31stDecember, 2018 were used in the valuation analysis of its shares.
- We have conservatively valued each unit of Nestle Nigeria at N833.71, which is 40.02% below its current market price on the floor of The Exchange.
- In our opinion, the consistent growth in its dividend continues to attract positive sentiments from the investing public, which is responsible for the over-valued state of its shares on the exchange.
- We have also observed the low number of shares outstanding, which undoubtedly stands it out and continues to sustain its shares price and dividend payout over the years.
- See below for a comparison of released figures/our opinions
|Bourse||Nigerian Stock Exchange|
|Market Classification||MAIN BOARD|
|Nature of Business||Manufacturing, Marketing and Distribution of food Products.|
|Date of Incorporation||September 25th 1969|
|Date Listed||April 20th 1979|
|End of Accounting Year||31st December|
|Registrar||GTL Registrars Limited|
|Auditor||Akintola Williams Deloitte|
|Share Price@Relsd (N)||1,570.00|
|Earnings per Share||62,957,772,000.00|
- Turnover for the period inched above that of the corresponding period in 2018 by 5.19%, rising from N67.46 billion to N70.96 billion.
- Cost of Sales stood at N39.49 billion, down by 5.29% from the N41.70 billion reported in the similar period of 2018.
- Meanwhile, Operating Profit is estimated at N19.08 billion, as against the N14.51 billion achieved in 2018 financials.
- Operating Expenses stood above the 2018 level by 10.17%, after rising from N11.23 billion to the current N12.38 billion.
- Finance Cost dropped by an appreciable 59.53% from the N1.15 billion in the 2018 first quarter to N469.35 million in 2019.
- Net Finance Income, therefore, turned positive at N35.65 million, compared to the Negative N878.59 million posted in 2018.
- Profit before Tax appreciated by 40.18% to N19.12 billion, compared to N13.64 billion in 2018.
- Profit for the Period rose above that of the preceding first quarter by 49.27% from N8.60 billion to N12.84 billion in the current quarter.
|Statement of Comprehensive Income|
|Cost of Sales||39,497,884||41,705,831||5.29|
|NET FINANCE INCOME||35,650||(878,591)||104.06|
|TOTAL COMP INCOME||12,846,321||8,605,881||49.27|
|Statement of Financial Position|
- Current Assets dipped by 18.75% to N98.68 billion, as against the previous N121.46 billion.
- Non Current Assets, on the other hand, increased over the corresponding quarter to N78.78 billion against N71.33 billion.
- Current Liabilities slipped to N99.10 billion, as against the corresponding N131.44 billion.
- Non-Current Liabilities equally dipped to by 7.91% from N22.16 billion to N20.40 billion.
- Net Assets enjoyed a boost from the reduced liabilities to N62.95 billion, same as 60.64% over the N39.19 billion achieved at the end of the 2018 first quarter.
- The company grew Retained Earnings by 18.06% to N62.48 billion, compared to N52.92 billion in 2018.
Financial Strength/Solvency Ratios
- Debt Ratio is currently estimated at 0.65x, down from the 0.80x estimated in the 2018 first-quarter financials.
- Total Debt to Equity is estimated at 1.82x, as against the 3.92x estimated in the comparable quarter. This is quite impressive.
- We also tested the Equity Ratio and established that Equity is same as 35% of the Total Assets Value stated at the end of the quarter, which is above the 20% ratio estimated from 2018 financial indices.
- Beta Value at the time of this report stood below unity at 0.83x, below the industry average of 0.88x, just as it was below the market Beta.
|Financial Strength/Solvency Ratio|
|Total Debt to Equity Ratio (MRQ)||1.82||3.92||53.59|
- EBITDA margin estimated for the period stood at 26.90%, 24.97% above the 21.52% estimated from the corresponding quarters’ numbers.
- Pre-Tax Margin appreciated by 33.26% to 26.94%, as against the 20.22% estimated at the end of 2018 first quarter.
- Effective Tax Rate adjusted down by 16.50% to 48.85%, compared to 58.50% of 2018 first quarter.
- Cost of Sales at the end of the quarter is the same as 55.66% of the Turnover, which shows a downward marginal adjustment of 9.97% from the previous estimate of 61.82%.
- Return on Equity stood at 20.40% against 21.96% of 2018 first quarter.
|EFFECTIVE TAX RATE||48.85%||58.50%||16.50|
|CS TO TO||55.66%||61.82%||9.97|
- Operating Expenses to Turnover value is same as 17.45%, or a 4.74% growth over the 16.66% estimated from 2018 first quarter financials.
- Turnover to Total Assets Ratios stood at 39.99%, as against the previous 34.99%, which is 14.28% improvement in efficiency over comparable period of 2018.
- Working Capital Ratio, which indicates effectiveness in the use of working capital was estimated at 15.51x, compared to the negative 6.76x estimated in similar period of 2018.
- To further test Nestle Nigeria’s efficiency, we checked the Working Capital Ratio, which confirmed that Current Assets is slightly higher than current liabilities, after dropping in the corresponding quarter.
|OPEX TO TO||17.45%||16.66%||4.74|
|TO TO TA||39.99%||34.99%||14.28|
|Working Capital Turnover||15.51||(6.76)||329.38|
|Working Capital Ratio||1.05||0.92||13.48|
- At the end of the first three months of 2019, the management of Nestle Nigeria achieved Earnings Per Share improvement of 49.27%, from the previously estimated N10.86 to N16.21.
- P/E Ratio slipped by 33.01%, after rising to 96.87x from 144.61x. Please understand that the drop is an indication that the price did not follow same momentum as growth in EPS. Meanwhile, the high P/E is a reflection of investor confidence in the company’s shares.
- The said Earnings per Share is a 1.03% yield of the current market price of Nestle Nigeria’s shares on the NSE as at the time the result was released to the investing public.
- We have estimated the Book Value of Nestle Nigeria per share at N79.43, compared to the previous estimate of N49.44. This is another pointer to investors’ high sentiments/confidence in the stock.
- Confirming the over-priced position of the stock is the Price-to-Book Value Ratio that is currently estimated below unity at 19.77x.
|Price at Released||1570.00||1570.00||0.00|
Having observed the books of Nestle Foods Plc, we took into consideration the consistent growth in the company’s reward to investors, while our blend of valuation tools fairly placed each unit of Nestle Nigeria at N833.71. Meanwhile, considering the fact that the company had enjoyed higher valuation over the years, we have rated the shares HOLD.