Financials Loungers plc

Equities

LGRS

GB00BH4JR002

Restaurants & Bars

Market Closed - London S.E. 11:35:11 2024-04-26 am EDT 5-day change 1st Jan Change
236 GBX +2.16% Intraday chart for Loungers plc +10.80% +4.42%

Valuation

Fiscal Period: April 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 86.02 280.1 255.3 208.7 244.8 - -
Enterprise Value (EV) 1 121 424.9 375.9 208.7 404.6 416.4 423.8
P/E ratio - -25.1 x 14.6 x 31.1 x 26.1 x 18.9 x 14.7 x
Yield - - - - - - -
Capitalization / Revenue 0.52 x 3.57 x 1.08 x 0.74 x 0.71 x 0.62 x 0.54 x
EV / Revenue 0.73 x 5.42 x 1.58 x 0.74 x 1.17 x 1.05 x 0.94 x
EV / EBITDA 7.29 x 30.5 x 7.01 x 4.41 x 7.41 x 6.58 x 5.81 x
EV / FCF - 101 x 8.03 x - 16.3 x 12.7 x 11.3 x
FCF Yield - 0.99% 12.4% - 6.13% 7.87% 8.85%
Price to Book - 2.53 x 1.95 x - 1.6 x 1.46 x 1.31 x
Nbr of stocks (in thousands) 92,500 102,400 102,739 103,332 103,745 - -
Reference price 2 0.9300 2.735 2.485 2.020 2.360 2.360 2.360
Announcement Date 9/16/20 7/21/21 7/13/22 7/12/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 153 166.5 78.35 237.3 283.5 345.7 395.1 450.9
EBITDA 1 18.33 16.59 13.91 53.64 47.35 54.58 63.27 72.94
EBIT 1 10.18 6.963 -3.946 34 24.12 26.02 30.29 35.72
Operating Margin 6.66% 4.18% -5.04% 14.33% 8.51% 7.53% 7.67% 7.92%
Earnings before Tax (EBT) 1 -4.989 -13.02 -14.72 21.6 7.334 12.93 17.36 22.33
Net income 1 - - -11.14 17.88 6.929 10.01 13.56 17.49
Net margin - - -14.22% 7.53% 2.44% 2.9% 3.43% 3.88%
EPS 2 - - -0.1090 0.1700 0.0650 0.0905 0.1248 0.1602
Free Cash Flow 1 7.13 - 4.223 46.79 - 24.79 32.77 37.49
FCF margin 4.66% - 5.39% 19.72% - 7.17% 8.29% 8.31%
FCF Conversion (EBITDA) 38.9% - 30.35% 87.23% - 45.42% 51.79% 51.4%
FCF Conversion (Net income) - - - 261.71% - 247.57% 241.73% 214.39%
Dividend per Share 2 - - - - - - - -
Announcement Date 8/28/19 9/16/20 7/21/21 7/13/22 7/12/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2024 S1 2024 S2
Net sales - -
EBITDA 1 - 24.5
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 2.738 -
Net margin - -
EPS 0.0260 -
Dividend per Share - -
Announcement Date 11/28/23 -
1GBP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 26.7 35 145 121 - 160 172 179
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.457 x 2.107 x 10.41 x 2.249 x - 2.927 x 2.712 x 2.453 x
Free Cash Flow 1 7.13 - 4.22 46.8 - 24.8 32.8 37.5
ROE (net income / shareholders' equity) - - - - - 7.95% 9.3% 10.9%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - 1.080 1.270 - 1.480 1.620 1.800
Cash Flow per Share 2 -0.2800 0.2600 0.1200 0.6600 - 0.3100 0.3700 0.4200
Capex 1 22.6 - 7.81 22.8 - 41.9 42.4 43.8
Capex / Sales 14.76% - 9.97% 9.62% - 12.13% 10.73% 9.71%
Announcement Date 8/28/19 9/16/20 7/21/21 7/13/22 7/12/23 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
2.36 GBP
Average target price
3.39 GBP
Spread / Average Target
+43.64%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. LGRS Stock
  4. Financials Loungers plc