The Growth Score is a relevant measure for the assessment of a stock
attractiveness. Total Nigeria PLC shows a Growth Score of 5.00.
The Growth Score for Total Nigeria PLC is significantly higher than
its peer group’s. This means that Total Nigeria PLC has a
significantly higher growth than its peer group.
Valuation
EV/EBITDA Last EV/EBITDA(e) 2019 EV/EBITDA NTM
Total Nigeria PLC
International Peers
Integrated Oil & Gas 4.95 4.95 4.97
N/A N/A N/A N/A
Nigeria 3.35 4.75 4.26
Beta (Ref: N/A)
Levered beta Unlevered beta
1-Year N/A N/A
2-Year N/A N/A
3-Year N/A N/A
Stock Perf excl. Dividends (in NGN)
TOTAL N/A Rel. Perf.
Year-to-Date -50.7% N/A N/A
1-Week 0.0% N/A N/A
1-Month -12.9% N/A N/A
1-Year -47.3% N/A N/A
3-Year -58.5% N/A N/A
5-Year -44.4% N/A N/A
GPRV Analysis
0/102/104/106/108/1010/10
Sales Growth Est.
Total Nigeria PLC: 2.8
Intl. Peers: 3.1
Total Nigeria PLC
Intl. Peers
U.S Patents No. 7,882,001 & 8,082,201
International Peers – Total Nigeria PLC
Company Name Ctry Market Cap.
last (mUSD) Beta
1-Year Year-To-Date
Price Change (in local currency)
Total Nigeria PLC NGA 92.01 N/A -50.7%
International Peers Median 0.76 -3.7%
Pakistan State Oil Co.,… PAK 347 N/A – 39.8%
Ultrapar Participacoes … BRA 4 789 0.94 -67.1%
Rosneft Oil Co. RUS 67 185 0.42 -3.7%
Gazprom Neft PJSC RUS 30 194 0.57 20.3%
PTG Energy PCL THA 1 101 1.99 133.7%
Net Sales Chart
Millions NGN201420152016201720182019 (e)2020 (e)2021 (e)2022 (e)0k200k400k
Total Nigeria PLC
Jan ’19May ’19Sep ’19-75%-50%-25%0%25%
About Stock Growth Analysis
Aggregated Growth Score
In GPRV, the aggregated Growth Score is the average of the growth
indicators’ scores.
Net Sales Growth Historical
This is a weighted average of the Historical Growth of Net Sales. This
indicator focuses on the ability of the company to grow its Net Sales
year over year, historically. Up to five years of Historical Net Sales
Growth are taken into account.
Calculation: (using up to 5 years of historical data when available).
[Net Sales Growth year N*5 + Net Sales Growth year (N-1)*4 + Net Sales
Growth year (N-2)*3 + Net Sales Growth year (N-3)*2 + Net Sales Growth
(N-4)] / 15
Net Income Growth Historical
This is a weighted average of the Historical Growth of Net Income.
This indicator focuses on the ability of the company to grow its Net
Income, year over year, historically. Up to five years of historical
Net Income Growth are taken into account.
Calculation: (using up to 5 years of historical data when available)
[ Net Profit Growth year N*5 + Net Profit Growth year (N-1)*4 + Net
Profit Growth year (N-2)*3 + Net Profit Growth year(N-3)*2 + Net
Profit Growth (N-4)]/15
Net Sales Growth Estimate
This is a Forecast CAGR (Compound Annual Growth Rate) of Net Sales Estimates.
Calculation: (using up to 3 years of forecast data when available)
(Net Sales year (N+2) – Net Sales year N)(1/2)
EPS Growth Estimate
This is a Forecast CAGR (Compound Annual Growth Rate) of EPS estimates.
Calculation: (using up to 3 years of forecast data when available)
(EPS year (N+2) – EPS year N)(½)
