All companies · BRVM · Agri-business
SOG (Caoutchoucs de Grand-Béréby) (SOGC)
Graham-inspired analysis adapted to available modern market data.
Overview
Last price
7,950 XOF
Where does this figure come from?
- price · Oct 2, 2026 · 7,950 XOF — SOGC market quote (delayed), Stock Analysis source
As of Oct 2, 2026
Currency
XOF
Market: BRVM
Estimated Fundamental Value
5,783 XOF – 6,420 XOF
estimated range
Value Score
34/100
Financial Strength
0/20
Shareholders' equity grew 0.1 % per year between 2021 and 2025.
Where does this figure come from?
- equity · 2021 · 68,206 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 72,262 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 62,201 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 70,753 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
Earnings Quality & Stability
10/20
Net income rose in 2 of 4 reported year-on-year transitions, averaging 15.8 %.
Where does this figure come from?
- net income · 2021 · 18,498 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 19,123 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 6,229 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 15,282 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 12,493 M XOF — SOGC financial statements, aggregated by Stock Analysis source
Profitability
9/15
Net margin of 11.9 % in 2025.
Where does this figure come from?
- net income · 2021 · 18,498 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 19,123 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 6,229 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 15,282 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 12,493 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 83,074 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 93,884 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 73,448 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 89,415 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 104,956 M XOF — SOGC financial statements, aggregated by Stock Analysis 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 · 602 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2022 · 620 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2023 · 207 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2024 · 600 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2025 · 570 XOF/share — SOGC dividend history, Stock Analysis source
Valuation
0/30
Market price sits 30.3 % above the estimated value midpoint.
Where does this figure come from?
- eps · 2021 · 626 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2022 · 648 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2023 · 288 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2024 · 707 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2025 · 578.31 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- equity · 2021 · 68,206 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 72,262 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 62,201 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 70,753 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- price · Oct 2, 2026 · 7,950 XOF — SOGC market quote (delayed), Stock Analysis source
- shares · latest · 21,600,000 shares — SOGC market quote (delayed), Stock Analysis source
Show the calculation
Source Trail
- Result
- 34/100 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 2026-10-05 · 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) | 83,074 | 93,884 | 73,448 | 89,415 | 104,956 |
| Net income (M XOF) | 18,498 | 19,123 | 6,229 | 15,282 | 12,493 |
| EPS (XOF) | 626 | 648 | 288 | 707 | 578.31 |
| Equity (M XOF) | 68,206 | 72,262 | 62,201 | 70,753 | 68,430 |
| Dividend paid (XOF) | 602 | 620 | 207 | 600 | 570 |
Where does this figure come from?
- dps · 2021 · 602 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2022 · 620 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2023 · 207 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2024 · 600 XOF/share — SOGC dividend history, Stock Analysis source
- dps · 2025 · 570 XOF/share — SOGC dividend history, Stock Analysis source
- eps · 2021 · 626 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2022 · 648 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2023 · 288 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2024 · 707 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- eps · 2025 · 578.31 XOF/share — SOGC financial statements, aggregated by Stock Analysis source
- equity · 2021 · 68,206 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2022 · 72,262 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2023 · 62,201 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2024 · 70,753 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source
- net income · 2021 · 18,498 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2022 · 19,123 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2023 · 6,229 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2024 · 15,282 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- net income · 2025 · 12,493 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2021 · 83,074 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2022 · 93,884 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2023 · 73,448 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2024 · 89,415 M XOF — SOGC financial statements, aggregated by Stock Analysis source
- revenue · 2025 · 104,956 M XOF — SOGC financial statements, aggregated by Stock Analysis 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.
6,420 XOF
Show the calculation
Source Trail
- Result
- 6,420 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 · 578.31 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 21,600,000 shares — SOGC market quote (delayed), Stock Analysis source (aggregated)
Limitations
- The Graham Number is a defensive screen, not a fair value estimate.
Last updated 2026-10-05 · Every figure here can be checked.
Book value per share: 3,168 XOF (2025 equity ÷ shares outstanding)
Estimated Fundamental Value
A range across documented methods, next to the market price.
5,783 XOF – 6,420 XOF
Show the calculation
Source Trail
- Result
- 5,783 XOF – 6,420 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 · 578.31 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- shares · latest · 21,600,000 shares — SOGC 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 2026-10-05 · Every figure here can be checked.
Margin of Safety
Market price
7,950 XOF
Estimated Fundamental Value (midpoint)
6,102 XOF
Margin of Safety
-30.3%
Show the calculation
Source Trail
- Result
- -30.3% estimated margin of safety
- Formula
- (Estimated value midpoint − market price) ÷ estimated value midpoint
- Currency
- XOF
Figures used
- eps · 2021 · 626 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2022 · 648 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2023 · 288 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2024 · 707 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- eps · 2025 · 578.31 XOF/share — SOGC financial statements, aggregated by Stock Analysis source (aggregated)
- equity · 2021 · 68,206 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2022 · 72,262 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2023 · 62,201 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2024 · 70,753 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- equity · 2025 · 68,430 M XOF — SOGC balance sheet, aggregated by Stock Analysis source (aggregated)
- price · Oct 2, 2026 · 7,950 XOF — SOGC market quote (delayed), Stock Analysis source (quoted)
- shares · latest · 21,600,000 shares — SOGC 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 2026-10-05 · Every figure here can be checked.
Actions
Simulation only — no real money is involved.