William Hill

WMH
Real-time CHI-X EUROPE LIMITED. - 10/21 03:24:22 am
203.9GBp
+0.05%
Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period December 2018 2019 (e)
Sales 1 621 1 624
EBITDA 307 244
Operating profit (EBIT) 234 129
Pre-Tax Profit (EBT) -722 86,2
Net income -712 79,1
P/E ratio - 21,2x
EPS ( GBp ) -83,1 9,54
Dividend per Share ( GBp ) 12,0 8,13
Yield - 4,03%
Reference price ( GBp ) - 202,000
Announcement Date 03/01/2019
02:16pm
-
Finances - Leverage
Actuals in M GBP Estimates in M GBP
Fiscal Period December 2018 2019 (e)
Debt 209 617
Finance - -
Operating income (EBITDA) 307 244
Leverage
(Debt/EBITDA)
0,68x 2,53x
Capital Expenditure 120 121
Free Cash Flow (FCF) 77,9 49,0
Book Value Per Share (BVPS) ( GBp ) 34,9 30,9
Cash Flow per Share ( GBp ) 22,9 15,1
Announcement Date 03/01/2019
02:16pm
-
Balance Sheet Analysis
Financial Ratios
Size 2019e 2020e
Capitalization 1 765 M GBP -
Entreprise Value (EV) 2 382 M GBP 2 386 M GBP
Valuation 2019e 2020e
P/E ratio (Price / EPS) 21,2x 16,7x
Capitalization / Revenue 1,09x 1,06x
EV / Revenue 1,47x 1,43x
EV / EBITDA 9,77x 8,78x
Yield (DPS / Price) 4,03% 4,09%
Price to book (Price / BVPS) 6,53x 6,04x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 7,96% 9,59%
Operating Leverage (Delta EBIT / Delta Sales) - 9,89x
Net Margin (Net Profit / Revenue) 4,87% 5,97%
ROA (Net Profit / Asset) 1,41% 5,25%
ROE (Net Profit / Equities) 29,2% 39,9%
Rate of Dividend 85,3% 68,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   7,45% 6,21%
Cash Flow / Sales 8,14% 11,8%
Capital Intensity (Assets / Sales) 3,45x 1,14x
Financial Leverage (Net Debt / EBITDA) 2,53x 2,29x
Price Earning Ratio
BNA & Dividende