Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
106 GBX | +0.47% | +4.95% | -10.92% |
Mar. 14 | EARNINGS AND TRADING: Castillo losses double; GCP proposes wind-down | AN |
Mar. 14 | Stocks down as US producer inflation disappoints | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 359.5 | 181 | 285.3 | 162.6 | 266.5 | 238.1 | - | - |
Enterprise Value (EV) 1 | 359.5 | 556.7 | 715.2 | 162.6 | 266.5 | 238.1 | 238.1 | 238.1 |
P/E ratio | 5.31 x | -2.82 x | 7.25 x | 3.01 x | 5.89 x | 5.68 x | 4.34 x | 3.58 x |
Yield | 7.7% | - | 6.2% | 12.6% | 8.66% | 10.3% | 11.3% | 12.3% |
Capitalization / Revenue | 0.4 x | 0.27 x | 0.52 x | 0.25 x | 0.35 x | 0.31 x | 0.29 x | 0.26 x |
EV / Revenue | 0.4 x | 0.27 x | 0.52 x | 0.25 x | 0.35 x | 0.31 x | 0.29 x | 0.26 x |
EV / EBITDA | - | - | - | - | 741,443 x | - | - | - |
EV / FCF | - | - | - | - | 3.29 x | 1.96 x | 1.74 x | 2.03 x |
FCF Yield | - | - | - | - | 30.4% | 50.9% | 57.4% | 49.3% |
Price to Book | 0.83 x | 0.49 x | 0.78 x | 0.36 x | 0.53 x | 0.49 x | 0.46 x | 0.43 x |
Nbr of stocks (in thousands) | 223,292 | 222,078 | 221,169 | 222,429 | 223,991 | 224,599 | - | - |
Reference price 2 | 1.610 | 0.8150 | 1.290 | 0.7310 | 1.190 | 1.060 | 1.060 | 1.060 |
Announcement Date | 2/26/20 | 3/3/21 | 2/23/22 | 3/1/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 889.1 | 661.3 | 548.7 | 645.5 | 767.8 | 762.7 | 829.9 | 901.6 |
EBITDA | - | - | - | - | 359.5 | - | - | - |
EBIT 1 | 177.5 | 26.2 | 121.7 | 145.5 | 330.2 | 167.8 | 196.8 | 191.8 |
Operating Margin | 19.96% | 3.96% | 22.18% | 22.54% | 43.01% | 22% | 23.71% | 21.27% |
Earnings before Tax (EBT) 1 | 114 | -40.7 | 67.7 | 77.4 | 83.9 | 71.97 | 92.82 | 112.4 |
Net income 1 | 71.8 | -64.2 | 41.9 | 56.8 | 48 | 41.75 | 55.15 | 66.55 |
Net margin | 8.08% | -9.71% | 7.64% | 8.8% | 6.25% | 5.47% | 6.65% | 7.38% |
EPS 2 | 0.3030 | -0.2890 | 0.1780 | 0.2430 | 0.2020 | 0.1866 | 0.2442 | 0.2958 |
Free Cash Flow 1 | - | - | - | - | 81.1 | 121.2 | 136.7 | 117.3 |
FCF margin | - | - | - | - | 10.56% | 15.89% | 16.47% | 13.01% |
FCF Conversion (EBITDA) | - | - | - | - | 22.56% | - | - | - |
FCF Conversion (Net income) | - | - | - | - | 168.96% | 290.3% | 247.87% | 176.26% |
Dividend per Share 2 | 0.1240 | - | 0.0800 | 0.0920 | 0.1030 | 0.1091 | 0.1194 | 0.1307 |
Announcement Date | 2/26/20 | 3/3/21 | 2/23/22 | 3/1/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 S1 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 380 | 387.8 | 391.4 | 407.2 | 418.8 | 443.8 |
EBITDA | - | 89.8 | 269.7 | - | - | - | - |
EBIT | - | 75.7 | - | - | - | - | - |
Operating Margin | - | 19.92% | - | - | - | - | - |
Earnings before Tax (EBT) | 33.8 | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | - | 8/1/23 | 3/14/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | 376 | 430 | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | 81.1 | 121 | 137 | 117 |
ROE (net income / shareholders' equity) | 16.5% | -13.2% | 11.4% | 11.5% | 11.1% | 8.85% | 11% | 12.4% |
ROA (Net income/ Total Assets) | 11.3% | -4.54% | - | 4.27% | 4.41% | 3.5% | 4.3% | 5% |
Assets 1 | 635.4 | 1,413 | - | 1,331 | 1,089 | 1,193 | 1,283 | 1,331 |
Book Value Per Share 2 | 1.950 | 1.670 | 1.640 | 2.000 | 2.240 | 2.170 | 2.300 | 2.480 |
Cash Flow per Share | - | - | -0.1100 | - | - | - | - | - |
Capex 1 | - | - | - | - | 4.7 | 8 | 8.6 | 9.2 |
Capex / Sales | - | - | - | - | 0.61% | 1.05% | 1.04% | 1.02% |
Announcement Date | 2/26/20 | 3/3/21 | 2/23/22 | 3/1/23 | 3/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-10.92% | 297M | |
-8.14% | 49.88B | |
-5.25% | 30.53B | |
+63.88% | 29.08B | |
+20.03% | 23.38B | |
+16.97% | 17.94B | |
-6.99% | 11.81B | |
+21.92% | 11.27B | |
-20.90% | 8.31B | |
+14.34% | 8.13B |
- Stock Market
- Equities
- IPF Stock
- Financials International Personal Finance plc