Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
179 GBX | +0.56% | +5.92% | -6.77% |
Apr. 25 | Norcros sells Johnson Tiles UK; Trifast trading well | AN |
Apr. 25 | Norcros Enters GBP1 Million Deal to Divest Johnson Tiles UK | MT |
Valuation
Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 153.9 | 101.1 | 216.7 | 209.1 | 166.1 | 160.4 | - | - |
Enterprise Value (EV) 1 | 188.9 | 137.5 | 230.4 | 224.5 | 240.7 | 209.2 | 210.8 | 199.4 |
P/E ratio | 8.01 x | 9.3 x | 14.4 x | 8.27 x | 9.89 x | 8.48 x | 8.37 x | 7.58 x |
Yield | 4.39% | 2.47% | 3.06% | 3.88% | 5.48% | 5.71% | 5.75% | 5.83% |
Capitalization / Revenue | 0.46 x | 0.3 x | 0.67 x | 0.53 x | 0.38 x | 0.4 x | 0.41 x | 0.41 x |
EV / Revenue | 0.57 x | 0.4 x | 0.71 x | 0.57 x | 0.55 x | 0.53 x | 0.54 x | 0.5 x |
EV / EBITDA | 4.57 x | 3.56 x | 6.08 x | 4.95 x | 4.77 x | 4.22 x | 4.2 x | 3.81 x |
EV / FCF | 8.11 x | 6.49 x | 4.56 x | 24.4 x | 13 x | 9.2 x | 11.6 x | 9.38 x |
FCF Yield | 12.3% | 15.4% | 21.9% | 4.1% | 7.69% | 10.9% | 8.64% | 10.7% |
Price to Book | - | 0.97 x | 1.46 x | 1.04 x | 0.78 x | 0.74 x | 0.72 x | 0.67 x |
Nbr of stocks (in thousands) | 80,368 | 80,557 | 80,855 | 81,052 | 89,274 | 89,597 | - | - |
Reference price 2 | 1.915 | 1.255 | 2.680 | 2.580 | 1.860 | 1.790 | 1.790 | 1.790 |
Announcement Date | 6/12/19 | 6/25/20 | 6/10/21 | 6/9/22 | 6/15/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 331 | 342 | 324.2 | 396.3 | 441 | 398 | 387.4 | 395.8 |
EBITDA 1 | 41.3 | 38.6 | 37.9 | 45.4 | 50.5 | 49.56 | 50.23 | 52.3 |
EBIT 1 | 34.4 | 32.3 | 33.8 | 41.8 | 47.3 | 42.74 | 43.1 | 44.68 |
Operating Margin | 10.39% | 9.44% | 10.43% | 10.55% | 10.73% | 10.74% | 11.12% | 11.29% |
Earnings before Tax (EBT) 1 | 25.4 | 15 | 18.5 | 33 | 21.7 | 25.4 | 28.08 | 29.73 |
Net income 1 | 19.4 | 10.9 | 15 | 25.7 | 16.8 | 18.34 | 20.2 | 21.4 |
Net margin | 5.86% | 3.19% | 4.63% | 6.48% | 3.81% | 4.61% | 5.21% | 5.41% |
EPS 2 | 0.2390 | 0.1350 | 0.1860 | 0.3120 | 0.1880 | 0.2110 | 0.2139 | 0.2361 |
Free Cash Flow 1 | 23.3 | 21.2 | 50.5 | 9.2 | 18.5 | 22.73 | 18.22 | 21.25 |
FCF margin | 7.04% | 6.2% | 15.58% | 2.32% | 4.2% | 5.71% | 4.7% | 5.37% |
FCF Conversion (EBITDA) | 56.42% | 54.92% | 133.25% | 20.26% | 36.63% | 45.87% | 36.27% | 40.63% |
FCF Conversion (Net income) | 120.1% | 194.5% | 336.67% | 35.8% | 110.12% | 123.95% | 90.18% | 99.3% |
Dividend per Share 2 | 0.0840 | 0.0310 | 0.0820 | 0.1000 | 0.1020 | 0.1021 | 0.1030 | 0.1043 |
Announcement Date | 6/12/19 | 6/25/20 | 6/10/21 | 6/9/22 | 6/15/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 35 | 36.4 | 13.7 | 15.4 | 74.6 | 48.8 | 50.4 | 39 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.8475 x | 0.943 x | 0.3615 x | 0.3392 x | 1.477 x | 0.9847 x | 1.004 x | 0.7463 x |
Free Cash Flow 1 | 23.3 | 21.2 | 50.5 | 9.2 | 18.5 | 22.7 | 18.2 | 21.3 |
ROE (net income / shareholders' equity) | 16.8% | 19.8% | 19.9% | 18.1% | 16.3% | 11.3% | 11% | 9.5% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 1.300 | 1.840 | 2.480 | 2.390 | 2.430 | 2.490 | 2.660 |
Cash Flow per Share 2 | 0.3600 | - | 0.6600 | 0.1800 | - | 0.3000 | 0.2500 | 0.3000 |
Capex 1 | 5.6 | 4.8 | 2.8 | 5.4 | 6 | 8.45 | 9.08 | 8.75 |
Capex / Sales | 1.69% | 1.4% | 0.86% | 1.36% | 1.36% | 2.12% | 2.34% | 2.21% |
Announcement Date | 6/12/19 | 6/25/20 | 6/10/21 | 6/9/22 | 6/15/23 | - | - | - |
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. | |
---|---|---|
-6.77% | 200M | |
+12.87% | 40.33B | |
+3.17% | 30.34B | |
+12.41% | 22.89B | |
+28.21% | 19.09B | |
+4.28% | 15.38B | |
+9.35% | 9.84B | |
-2.57% | 9.32B | |
+10.03% | 7.75B | |
-12.31% | 7.37B |
- Stock Market
- Equities
- NXR Stock
- Financials Norcros plc