Nigerian Breweries Q1 2021 Results Review: Favourable Volume-Price Mix to Power Earnings Growth

Proshare

Monday, May 10, 2021 / 09:18 AM / by FBNQuest Research / Header Image Credit: NBPLC


Proshare Nigeria Pvt. Ltd.


Further price increases expected over the '21f period

We have upgraded our NB forecasts due to its better-than-expected results in Q1 '21 and our confidence that it will maintain the impressive momentum over the coming quarters. As a result, we have increased our EPS forecasts over the '21-22f period by 40% to NGN2.53 (from NGN1.81 previously). Our new price target of NGN58.4 is also up by around 29%, and reflects an increased risk-free rate of 12.5% (prev. 11.0%). In upgrading our forecasts, we were guided by management's disclosure that volumes grew by mid-teens y/y in Q1 '21, with the premium portfolio expanding by around 40% y/y (on favourable demand for Heineken and Tiger).

 

We are also aware of management's price increase in March '21, after successive price increases in 2020. We expect firm demand through '21f. On the back of the foregoing, we have raised our sales forecast by 9.5% to NGN385.9bn (which is behind annualised Q1 '21 sales of NGN422.7bn). Consequently, we have also elevated our gross margin estimate by +150bps to 37.5% (+228bps y/y), to reflect the better cost management in Q1 '21. Further down the P&L, we have increased our Opex (operating expenses) forecast by 10% to NGN104.2bn (from NGN95.1bn) for FY '21f, while net interest expense is reduced by 5.0% to NGN13.1bn. Following these changes, our PAT forecast for '21f is now higher by 41.6% to NGN18.1bn.

 

This implies an EPS of NGN2.20 (+156.9% y/y from NGN0.85 in FY '20). On the balance sheet, we have changed our net working capital estimate in '21f to -NGN109.9bn (-NGN111.2bn previously), after we adjusted working capital assumptions to align with trend in Q1 '21. Following these adjustments, we upgrade our rating on NB to Neutral (from Underperform). NB trades at a '21f EV/EBITDA of 6.3x which is behind EM & global peers average of 16.4x and 21.9x respectively. Year-to-date, NB shares have shed -2.9% vs. the ASI's -2.1%.

 

NB had a stellar Q1 '21

NB's results in Q1 '21 beat our forecasts as the company delivered an EPS of NGN0.91 (+32% y/y, ahead of our forecast and consensus estimate of N0.41). The company's revenues grew by 27% y/y and 3% q/q respectively to NGN105.7bn, ahead of our forecast of NGN88.1bn. Gross profit rose by 14% y/y and 38% q/q respectively to NGN39.7bn, while operating profit increased by 32% y/y and 106% q/q respectively to NGN14.1bn.

 

Although gross margin contracted by -437bps y/y to 37.5% in Q1 '21, it was broadly in line with our estimate of 37.6%. Pressures linked to fx devaluation and higher raw material prices, in our view, accounted for the high cost of sales (+37% y/y). Further down the P&L, net interest expense surprised positively, with an outturn of NGN3.0bn (behind our estimate of NGN3.9bn). Also, the company's operating free cash flow rose to NGN8.1bn in Q1 '21 vs. -NGN10.0bn in Q1 '20, due to better working capital management.


Proshare Nigeria Pvt. Ltd.


Related News

  1. NB Declares N7.7bn PAT in Q1 2021 Results;(SP:N54.00k)
  2. NB Notifies of Board Meeting Date and Commencement of Closed Period
  3. NB Declares N7.4bn PAT in 2020 Audited Results Proposes N0.69k Final Dividend ...
  4. NB Declares N6.9bn PAT in Q3 2020 Result Proposes 25k Interim Dividend SP N52....
  5. Nigerian Breweries Plc Series 9 and 10 Commercial Paper Now Open...
  6. NB Notifies of Board Meeting Date and Commencement of Closed Period...
  7. NB Notifies of Dealing in 0.2m Volume of Shares By Heineken Brouwerijen B.V...
  8. NB Notifies of Dealing in 0.07m Volume of Shares By Heineken Brouwerijen B.V...
  9. NB Notifies of Dealing in 0.003m Volume of Shares By Ojakovo Joy Onoeme...
  10. NB Notifies of Dealing in 0.3m Volume of Shares By Heineken Brouwerijen B.V...
  11. Nigerian Breweries Ends H1 2020 on a Sour Note...


Proshare Nigeria Pvt. Ltd.

Proshare Nigeria Pvt. Ltd.

READ MORE:
Related News
SCROLL TO TOP