Flour Mills of Nigeria Q4 2021 Results Review: Outperformance Across Business Divisions


Wednesday, July 07, 2021 / 3:40 PM / by FBNQuest Research / Header Image Credit: Starconnect


Increased focus on B2C channels and backward integration projects over FY '22

In Q4 '21 (end-Mar), FMN reported impressive results, delivering growth across divisions on the back of improved volumes and price increases over FY '21. The company's core operational changes, centred around (1) restructuring of its agro-allied business, (2) increased B2C focus and (3) backward integration projects, appear to be yielding desired outcomes. On its Q4 '21 investor call held last week, management disclosed that the 34.5% y/y growth in sales (to NGN771.6bn in FY '21) was led by an expansion in the agro-allied business, alongside investments in route-to-market. Looking ahead, we expect management to double down on volume expansion strategies, given that prices were recently raised on products (between 10% and 25%).


In Q4, management introduced new product offerings in the food division, which include Amazing Day Cereal, Auntie B Spaghetti Slim and a new packaging brand for Golden Penny Semovita. On financials, we project FY '22E turnover at NGN816.9bn (+5.9% y/y), on the back of stable volume growth and unchanged average portfolio prices. We also estimate gross margin at 13.8% in FY '22 (same as FY '21), due to the impact of rising wheat prices on production costs. Management has noted that the CBN's proposed restriction on wheat imports is yet to come into effect. However, the company has kick-started wheat backward integration developments.


Down the P&L, we project opex to be higher by 3% y/y to NGN42.5bn and interest costs of NGN20.0bn (+6.9% y/y) due to the increase in total debts in FY '21. In terms of profitability, our estimates imply a PAT of NGN32.5bn. Assuming a pay-out ratio similar to FY '21, we project DPS at NGN1.99 for this year. For our valuation, we apply a beta of 1.0, risk free rate of 12.5% (from 10%) and equity risk premium of 7.5%. The higher risk free rate and an assumed capex-to-depreciation ratio of -140% (from -120%) recalibrated our price target (PT) lower to NGN40.3 (-21.4% vs. prior PT). Nonetheless, our Outperform rating on FMN remains unchanged. FMN's new price target implies a potential upside of 35.5%. The implied multiples of the new price target show that FMN is relatively cheap. Compared with peers, FMN's EV/EBITDA and P/E multiples of 2.5x and 4.0x is behind EM averages of 13.1x and 18.9x respectively.


Strong Q4 '21 results driven by topline growth and GM expansion

FMN Q4 '21 and FY '21 results were stellar as they exceeded our estimates and consensus forecasts. Topline grew by 43.9% y/y and 8.0% q/q respectively to NGN216.3bn in Q4 '21 compared with our estimate of NGN160.1bn. Gross margin improved to 15.9% in Q4 '21 (vs 11.9% in Q4 '20), reflecting better production efficiency. Bottomline in Q4 '21 also expanded by 215.1% y/y and 79.4% q/q respectively to NGN10.1bn (compared with our forecast of NGN6.0bn).


For FY '21, management declared a PAT of NGN5.7bn and subsequently announced a DPS of NGN1.65 (from NGN1.40 in FY '20).  This implies a dividend yield of 5.6%. The company's AGM is scheduled for 8 Sept 2021.


Proshare Nigeria Pvt. Ltd.

Proshare Nigeria Pvt. Ltd.


Related News

  1. FLOURMILL Declares N25.7bn PAT in 2021 Audited Results, Proposes N1.65K Final Dividend; (SP:N29.05k)
  2. FLOURMILL Notifies of Board Meeting Resolutions
  3. FLOURMILL Declares N15.6bn PAT in Q3 2021 Results, (SP:N32.00k)
  4. FLOURMILL Notifies of Board Meeting Date and Commencement of Closed Period
  5. FLOURMILL Appoints Mr. Omoboyede Olusanya as CEO, Mr. Paul Gbedebo Retires
  6. FLOURMILL Declares N9.9bn PAT in Q2 2021 Results, (SP:N24.20k)
  7. Flood at FLOURMILL Sunti Golden Sugar Estates Unlikely to Affect Group's Performance
  8. FLOURMILL Appoints Juliet Anammah As a Director
  9. FLOURMILL Declares N5bn PAT in Q1 2020 Results, (SP:N19.70k)
  10. FLOURMILL Notifies of Dealing in 5 units Volume of Shares By Adesina Olalekan Oladepo
  11. Flour Mills of Nigeria 5 and 7 Year Bond Issue is Coming Soon
  12. Flour Mills of Nigeria Plc - On Course for a Solid Year?
  13. Flour Mills of Nigeria Q4 2020 and Q1 2021 Results Review: Upgrading to Outperform
  14. Flour Mills of Nigeria Plc Lists Bonds on NSE
  15. Flour Mills of Nigeria Q3 2020 Results Review: Neutral Rating Maintained Despite Strong Results
  16. Invest in Flour Mills Tranche A and Tranche B Bonds Issuance Programme
  17. Flour Mills of Nigeria Series 12 Commercial Paper Is Now Open
  18. Flour Mills of Nigeria Series 11 Commercial Paper Closes Today December 12th, 2019
  19. Flour Mills of Nigeria Q2 2020 Results Review: Squeeze in Flour PBT Weighs on Group Earnings
  20. Flour Mills of Nigeria Q4 2019 Results Review: Earnings Hurt By Competitive Headwinds
  21. Flour Mills of Nigeria Q3 2019 Results Review: Neutral Rating Maintained


Proshare Nigeria Pvt. Ltd.

Proshare Nigeria Pvt. Ltd.

Related News