Financials Epwin Group Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:00 2024-04-26 am EDT			5-day change	1st Jan Change
88 ^GBX	+1.15%		+2.92%	+7.98%

Apr. 10	Epwin keeps confident outlook as profit grows; appoints new chair	AN
Apr. 10	Epwin Group Targets 3 Million Additional Shares in Buyback Program Extension	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	148.6	132.4	152.2	105.1	117.8	125.3	-	-
Enterprise Value (EV) ¹	165	231.7	236.9	206.7	117.8	223.6	221.9	218.6
P/E ratio	13.9 x	50.3 x	12.3 x	12.5 x	12.9 x	-	-	-
Yield	1.68%	1.09%	3.9%	6.14%	-	5.81%	6.05%	6.63%
Capitalization / Revenue	0.53 x	0.55 x	0.46 x	0.3 x	0.34 x	0.36 x	0.35 x	0.34 x
EV / Revenue	0.59 x	0.96 x	0.72 x	0.58 x	0.34 x	0.65 x	0.62 x	0.6 x
EV / EBITDA	4.32 x	8.1 x	6.53 x	5.59 x	2.67 x	5.35 x	5.25 x	5.11 x
EV / FCF	7.08 x	11.8 x	8.2 x	7.57 x	-	12.1 x	11.8 x	12.5 x
FCF Yield	14.1%	8.5%	12.2%	13.2%	-	8.27%	8.47%	8%
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	142,925	144,547	144,918	144,918	144,560	142,407	-	-
Reference price ²	1.040	0.9160	1.050	0.7250	0.8150	0.8800	0.8800	0.8800
Announcement Date	4/23/20	4/15/21	4/6/22	4/4/23	4/10/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	282.1	241	329.6	355.8	345.4	346	357.3	365.3
EBITDA ¹	38.2	28.6	36.3	37	44.2	41.81	42.3	42.81
EBIT ¹	21.2	9.4	18.5	21.5	25.5	25.81	26.54	27.24
Operating Margin	7.52%	3.9%	5.61%	6.04%	7.38%	7.46%	7.43%	7.46%
Earnings before Tax (EBT) ¹	12.4	1.9	12.9	11.9	13.2	18	19.47	20.5
Net income ¹	10.7	2.6	12.5	8.4	9.3	13.17	14.27	15.1
Net margin	3.79%	1.08%	3.79%	2.36%	2.69%	3.8%	3.99%	4.13%
EPS	0.0747	0.0182	0.0852	0.0578	0.0631	-	-	-
Free Cash Flow ¹	23.3	19.7	28.9	27.3	-	18.5	18.8	17.5
FCF margin	8.26%	8.17%	8.77%	7.67%	-	5.35%	5.26%	4.79%
FCF Conversion (EBITDA)	60.99%	68.88%	79.61%	73.78%	-	44.25%	44.44%	40.88%
FCF Conversion (Net income)	217.76%	757.69%	231.2%	325%	-	140.51%	131.78%	115.89%
Dividend per Share ²	0.0175	0.0100	0.0410	0.0445	-	0.0511	0.0532	0.0584
Announcement Date	4/23/20	4/15/21	4/6/22	4/4/23	4/10/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	16.4	99.3	84.7	102	-	98.3	96.6	93.3
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	0.4293 x	3.472 x	2.333 x	2.746 x	-	2.351 x	2.284 x	2.18 x
Free Cash Flow ¹	23.3	19.7	28.9	27.3	-	18.5	18.8	17.5
ROE (net income / shareholders' equity)	16.5%	6.41%	13.3%	8.43%	-	20.6%	20.3%	20.2%
ROA (Net income/ Total Assets)	-	-	-	2.9%	-	-	-	-
Assets ¹	-	-	-	289.5	-	-	-	-
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share ²	0.2200	0.1600	0.2300	0.2500	-	0.1800	0.2100	0.2200
Capex ¹	8.2	3.2	5.5	9.1	-	9	9.75	9.5
Capex / Sales	2.91%	1.33%	1.67%	2.56%	-	2.6%	2.73%	2.6%
Announcement Date	4/23/20	4/15/21	4/6/22	4/4/23	4/10/24	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

C-

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.88 GBP

Average target price

1.32 GBP

Spread / Average Target

+50.00%

	1st Jan change	Capi.
EPWIN GROUP PLC	+7.98%	156M
SAINT-GOBAIN	+12.87%	40.33B
ASSA ABLOY AB	+3.17%	30.34B
BUILDERS FIRSTSOURCE, INC.	+12.41%	22.89B
CARLISLE COMPANIES INCORPORATED	+28.21%	19.02B
MASCO CORPORATION	+4.28%	15.38B
TREX COMPANY, INC.	+9.35%	9.84B
FORTUNE BRANDS INNOVATIONS, INC.	-2.57%	9.32B
AGC INC.	+10.03%	7.75B
SIMPSON MANUFACTURING CO., INC.	-12.31%	7.37B