Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
265 GBX | 0.00% | -1.85% | -62.68% |
Jan. 17 | UK inflation uptick, weak China data hits stocks | AN |
Jan. 17 | AIM WINNERS & LOSERS: James Cropper falls on lower outlook | AN |
Valuation
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 93.64 | 65.45 | 105.1 | 119.4 | 58.52 | 25.32 | - | - |
Enterprise Value (EV) 1 | 93.64 | 65.45 | 112.6 | 132 | 75.12 | 42.52 | 25.32 | 25.32 |
P/E ratio | 40.3 x | 13.5 x | - | - | - | - | 3.51 x | 2.81 x |
Yield | 1.38% | - | - | 0.8% | 0.98% | 3.77% | 5.09% | 5.66% |
Capitalization / Revenue | 0.93 x | - | 1.33 x | 1.14 x | 0.45 x | 0.25 x | - | - |
EV / Revenue | 0.93 x | - | 1.43 x | 1.26 x | 0.58 x | 0.41 x | - | - |
EV / EBITDA | 14.7 x | - | 12.5 x | 15.3 x | 8.3 x | 5.82 x | - | - |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 9,555 | 9,555 | 9,555 | 9,555 | 9,555 | 9,555 | - | - |
Reference price 2 | 9.800 | 6.850 | 11.00 | 12.50 | 6.125 | 2.650 | 2.650 | 2.650 |
Announcement Date | 6/25/19 | 6/23/20 | 6/22/21 | 6/23/22 | 8/24/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 101.1 | - | 78.77 | 104.9 | 129.7 | 103 | - | - |
EBITDA 1 | 6.36 | - | 8.999 | 8.636 | 9.045 | 7.3 | - | - |
EBIT | - | - | - | - | - | - | 10.51 | 12.8 |
Operating Margin | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | 8.814 | 11 |
Net income | - | 4.829 | - | - | - | - | 7.227 | 9.023 |
Net margin | - | - | - | - | - | - | - | - |
EPS | 0.2430 | 0.5060 | - | - | - | - | 0.7560 | 0.9440 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.1350 | - | - | 0.1000 | 0.0600 | 0.1000 | 0.1350 | 0.1500 |
Announcement Date | 6/25/19 | 6/23/20 | 6/22/21 | 6/23/22 | 8/24/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: April | 2021 S1 | 2022 S1 |
---|---|---|
Net sales | - | - |
EBITDA | - | - |
EBIT | - | - |
Operating Margin | - | - |
Earnings before Tax (EBT) | - | - |
Net income 1 | -0.013 | 1.55 |
Net margin | - | - |
EPS 2 | -0.002000 | 0.1620 |
Dividend per Share | - | - |
Announcement Date | 11/10/20 | 11/9/21 |
Balance Sheet Analysis
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | 7.5 | 12.6 | 16.6 | 17.2 | - | - |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | 0.8336 x | 1.456 x | 1.835 x | 2.356 x | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | 17.5% | 18.3% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | 5.16 | - | - | 6.76 | - | - | - | - |
Capex / Sales | 5.11% | - | - | 6.44% | - | - | - | - |
Announcement Date | 6/25/19 | 6/23/20 | 6/22/21 | 6/23/22 | 8/24/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-62.68% | 31.54M | |
-3.17% | 18.78B | |
+7.10% | 14.99B | |
+5.03% | 10.18B | |
-1.67% | 6.08B | |
+8.82% | 4.88B | |
+17.55% | 3.98B | |
+16.91% | 3.15B | |
+63.21% | 2.67B | |
+12.02% | 1.76B |
- Stock Market
- Equities
- CRPR Stock
- Financials James Cropper PLC