investorscraft@gmail.com

Intrinsic ValueGuaranty Trust Holding Company Plc (GRTB.L)

Previous Close£3.34
Intrinsic Value
Upside potential
Previous Close
£3.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guaranty Trust Holding Company Plc operates as a leading financial services provider in Nigeria, offering a diversified portfolio of banking and non-banking services. The company generates revenue primarily through interest income from loans and advances, fees from transaction services, and investment banking activities. It holds a strong market position in Nigeria's competitive banking sector, leveraging its extensive branch network, digital banking platforms, and reputation for operational efficiency. The firm serves retail, corporate, and institutional clients, with a focus on innovation and customer-centric solutions. Its strategic emphasis on digital transformation has strengthened its ability to capture market share in Nigeria's rapidly evolving financial landscape, where fintech disruption is increasing. Guaranty Trust Bank differentiates itself through superior asset quality, prudent risk management, and consistent profitability, making it one of the most resilient banks in the region.

Revenue Profitability And Efficiency

In FY 2020, the company reported revenue of NGN 401.7 billion, with net income reaching NGN 199.6 billion, reflecting strong profitability. Operating cash flow stood at NGN 406.2 billion, indicating efficient cash generation capabilities. Capital expenditures of NGN -34.7 billion suggest disciplined investment in infrastructure and technology, supporting long-term operational efficiency.

Earnings Power And Capital Efficiency

The firm demonstrates robust earnings power, as evidenced by its substantial net income relative to revenue. Its ability to generate high operating cash flow underscores effective capital deployment. The absence of diluted EPS data limits further granularity, but the overall financial performance highlights strong capital efficiency in a challenging economic environment.

Balance Sheet And Financial Health

Guaranty Trust Holding maintains a solid balance sheet, with cash and equivalents of NGN 745.6 billion providing ample liquidity. Total debt of NGN 121.4 billion is manageable relative to its cash position, indicating a conservative leverage profile. The company’s financial health appears stable, supported by strong cash reserves and prudent debt management.

Growth Trends And Dividend Policy

Revenue and net income figures suggest steady growth, though specific YoY comparisons are unavailable. The absence of dividend-per-share data limits insights into its shareholder return policy. However, the company’s profitability and cash flow generation position it well for potential dividend growth or reinvestment in expansion initiatives.

Valuation And Market Expectations

With a beta of 1.06, the stock exhibits slightly higher volatility than the market, reflecting its exposure to Nigeria’s dynamic economic conditions. The lack of market cap and outstanding shares data restricts detailed valuation analysis, but the firm’s strong fundamentals likely support investor confidence in its long-term prospects.

Strategic Advantages And Outlook

Guaranty Trust Holding’s strategic advantages include its strong brand, digital banking leadership, and disciplined risk management. The outlook remains positive, given its ability to navigate economic uncertainties and capitalize on Nigeria’s growing financial services demand. Continued focus on innovation and operational efficiency should sustain its competitive edge.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount