All companies · BRVM · Water utilities
Sodeci (SDCC)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
12,940 XOF
Where does this figure come from?
- price · Oct 5, 2026 · 12,940 XOF — SDCC market quote (delayed), Stock Analysis source
As of Oct 5, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
5,053 XOF – 5,180 XOF
estimated range
Value Score
26/100
Financial Strength
3/20
Shareholders' equity grew 2.4 % per year between 2021 and 2025.
Where does this figure come from?
- equity · 2021 · 17,952 M XOF — SDCC FY2021 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2022 · 19,069 M XOF — SDCC FY2022 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2024 · 18,591 M XOF — SDCC FY2024 shareholders’ equity (SYSCOHADA, comparative), official financial statements via RichBourse source
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
Earnings Quality & Stability
6/20
Net income rose in 3 of 4 reported year-on-year transitions, averaging 4.0 %.
Where does this figure come from?
- net income · 2021 · 4,352 M XOF — SDCC FY2021 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2022 · 4,806 M XOF — SDCC FY2022 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2023 · 4,903 M XOF — Sodeci FY2023 net income (SYSCOHADA), official company data source
- net income · 2024 · 3,560 M XOF — SDCC FY2024 net income (SYSCOHADA, comparative), official financial statements via RichBourse source
- net income · 2025 · 4,663 M XOF — SDCC FY2025 net income (SYSCOHADA), official financial statements via RichBourse source
Profitability
2/15
Net margin of 2.5 % in 2025.
Where does this figure come from?
- net income · 2021 · 4,352 M XOF — SDCC FY2021 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2022 · 4,806 M XOF — SDCC FY2022 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2023 · 4,903 M XOF — Sodeci FY2023 net income (SYSCOHADA), official company data source
- net income · 2024 · 3,560 M XOF — SDCC FY2024 net income (SYSCOHADA, comparative), official financial statements via RichBourse source
- net income · 2025 · 4,663 M XOF — SDCC FY2025 net income (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2021 · 135,514 M XOF — SDCC FY2021 income statement (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2022 · 160,671 M XOF — SDCC FY2022 income statement (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2023 · 175,458 M XOF — Sodeci FY2023 income statement (SYSCOHADA), official company data source
- revenue · 2024 · 172,235 M XOF — SDCC FY2024 income statement (SYSCOHADA, comparative), official financial statements via RichBourse source
- revenue · 2025 · 189,430 M XOF — SDCC FY2025 income statement (SYSCOHADA), official financial statements via RichBourse source
Dividend Record
15/15
A dividend was paid in 5 of the last 5 recorded years (2021–2025).
Where does this figure come from?
- dps · 2021 · 480 XOF/share — SDCC FY2021 dividend (gross), Bloom Afrik (published company data) source
- dps · 2022 · 500 XOF/share — SDCC FY2022 dividend (gross), Bloom Afrik (published company data) source
- dps · 2023 · 535 XOF/share — SDCC FY2023 dividend (gross), Bloom Afrik (published company data) source
- dps · 2024 · 400 XOF/share — SDCC FY2024 dividend (gross), Bloom Afrik (published company data) source
- dps · 2025 · 525 XOF/share — SDCC FY2025 dividend (gross), Bloom Afrik (published company data) source
Valuation
0/30
Market price sits 152.9 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2025 · 518 XOF/share — SDCC FY2025 EPS (BPA 518 F, SYSCOHADA basis), Bloom Afrik (published company data) source
- equity · 2021 · 17,952 M XOF — SDCC FY2021 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2022 · 19,069 M XOF — SDCC FY2022 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2024 · 18,591 M XOF — SDCC FY2024 shareholders’ equity (SYSCOHADA, comparative), official financial statements via RichBourse source
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- price · Oct 5, 2026 · 12,940 XOF — SDCC market quote (delayed), Stock Analysis source
- shares · latest · 9,000,000 shares — SDCC market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 26/100 Value Score
- Formula
- Sum of five sub-scores: Financial Strength 20, Earnings Quality & Stability 20, Profitability 15, Dividend Record 15, Valuation 30.
- Currency
- XOF
Assumptions
- Weights are fixed and documented; no criterion is weighted dynamically.
Figures used
Limitations
- A criterion with unavailable data contributes no points, so the score reads conservative.
Last updated 2026-10-07 · Every figure here can be checked.
Financials
Every figure links to its source. Missing figures are shown as unavailable, never estimated.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (M XOF) | 135,514 | 160,671 | 175,458 | 172,235 | 189,430 |
| Net income (M XOF) | 4,352 | 4,806 | 4,903 | 3,560 | 4,663 |
| EPS (XOF) | Data unavailable | Data unavailable | Data unavailable | Data unavailable | 518 |
| Equity (M XOF) | 17,952 | 19,069 | Data unavailable | 18,591 | 19,716 |
| Dividend paid (XOF) | 480 | 500 | 535 | 400 | 525 |
Where does this figure come from?
- dps · 2021 · 480 XOF/share — SDCC FY2021 dividend (gross), Bloom Afrik (published company data) source
- dps · 2022 · 500 XOF/share — SDCC FY2022 dividend (gross), Bloom Afrik (published company data) source
- dps · 2023 · 535 XOF/share — SDCC FY2023 dividend (gross), Bloom Afrik (published company data) source
- dps · 2024 · 400 XOF/share — SDCC FY2024 dividend (gross), Bloom Afrik (published company data) source
- dps · 2025 · 525 XOF/share — SDCC FY2025 dividend (gross), Bloom Afrik (published company data) source
- eps · 2025 · 518 XOF/share — SDCC FY2025 EPS (BPA 518 F, SYSCOHADA basis), Bloom Afrik (published company data) source
- equity · 2021 · 17,952 M XOF — SDCC FY2021 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2022 · 19,069 M XOF — SDCC FY2022 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- equity · 2024 · 18,591 M XOF — SDCC FY2024 shareholders’ equity (SYSCOHADA, comparative), official financial statements via RichBourse source
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source
- net income · 2021 · 4,352 M XOF — SDCC FY2021 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2022 · 4,806 M XOF — SDCC FY2022 net income (SYSCOHADA), official financial statements via RichBourse source
- net income · 2023 · 4,903 M XOF — Sodeci FY2023 net income (SYSCOHADA), official company data source
- net income · 2024 · 3,560 M XOF — SDCC FY2024 net income (SYSCOHADA, comparative), official financial statements via RichBourse source
- net income · 2025 · 4,663 M XOF — SDCC FY2025 net income (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2021 · 135,514 M XOF — SDCC FY2021 income statement (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2022 · 160,671 M XOF — SDCC FY2022 income statement (SYSCOHADA), official financial statements via RichBourse source
- revenue · 2023 · 175,458 M XOF — Sodeci FY2023 income statement (SYSCOHADA), official company data source
- revenue · 2024 · 172,235 M XOF — SDCC FY2024 income statement (SYSCOHADA, comparative), official financial statements via RichBourse source
- revenue · 2025 · 189,430 M XOF — SDCC FY2025 income statement (SYSCOHADA), official financial statements via RichBourse source
Full analysis
Free full analysis 1 of 3 this month. See plans
Graham Analysis
Graham Number: the classic defensive price ceiling from earnings and book value.
5,053 XOF
Show the calculation
Source Trail
- Result
- 5,053 XOF
- Formula
- √(22.5 × EPS × Book value per share)
- Currency
- XOF
Assumptions
- 22.5 = Graham’s 15 × 1.5 ceiling (P/E 15, price-to-book 1.5).
Figures used
- eps · 2025 · 518 XOF/share — SDCC FY2025 EPS (BPA 518 F, SYSCOHADA basis), Bloom Afrik (published company data) source (reported)
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source (reported)
- shares · latest · 9,000,000 shares — SDCC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The Graham Number is a defensive screen, not a fair value estimate.
Last updated 2026-10-07 · Every figure here can be checked.
Book value per share: 2,191 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
5,053 XOF – 5,180 XOF
Show the calculation
Source Trail
- Result
- 5,053 XOF – 5,180 XOF (estimated)
- Formula
- Method 1: √(22.5 × EPS × BVPS). Method 2: EPS ÷ 10% required return. Range spans the computed methods; midpoint averages them.
- Currency
- XOF
Assumptions
- Required return of 10 % per year for the capitalized-earnings method.
Figures used
- eps · 2025 · 518 XOF/share — SDCC FY2025 EPS (BPA 518 F, SYSCOHADA basis), Bloom Afrik (published company data) source (reported)
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source (reported)
- shares · latest · 9,000,000 shares — SDCC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The range is only as good as the latest reported EPS and book value; it is not a forecast of price.
Last updated 2026-10-07 · Every figure here can be checked.
Margin of Safety
Market price
12,940 XOF
Estimated Fundamental Value (midpoint)
5,117 XOF
Margin of Safety
-152.9%
Show the calculation
Source Trail
- Result
- -152.9% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2025 · 518 XOF/share — SDCC FY2025 EPS (BPA 518 F, SYSCOHADA basis), Bloom Afrik (published company data) source (reported)
- equity · 2021 · 17,952 M XOF — SDCC FY2021 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source (reported)
- equity · 2022 · 19,069 M XOF — SDCC FY2022 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source (reported)
- equity · 2024 · 18,591 M XOF — SDCC FY2024 shareholders’ equity (SYSCOHADA, comparative), official financial statements via RichBourse source (reported)
- equity · 2025 · 19,716 M XOF — SDCC FY2025 shareholders’ equity (SYSCOHADA), official financial statements via RichBourse source (reported)
- price · Oct 5, 2026 · 12,940 XOF — SDCC market quote (delayed), Stock Analysis source (quoted)
- shares · latest · 9,000,000 shares — SDCC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- A negative margin of safety means the market price is above the estimated value midpoint.
Last updated 2026-10-07 · Every figure here can be checked.
Actions
Simulation only — no real money is involved.