SANDPIPERCI GROUP LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78 GBX | -13.81% |
|
-.--% | -13.81% |
| 2023 | SandpiperCI Group Limited Announces Dividend, Payable on December 15, 2023 | CI |
| 2023 | SandpiperCI Group Limited Reports Earnings Results for the Half Year Ended July 29, 2023 | CI |
Valuation
| Fiscal Period: January | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 78 | 77 | 86 | 90 |
| Enterprise Value (EV) 1 | 97.1 | 94.65 | 99.64 | 99.03 |
| P/E ratio | 78 x | 25.7 x | 15.6 x | 18.7 x |
| Yield | - | 4.09% | 3.84% | 3.67% |
| Capitalization / Revenue | 0.41 x | 0.38 x | 0.41 x | 0.41 x |
| EV / Revenue | 0.52 x | 0.47 x | 0.47 x | 0.45 x |
| EV / EBITDA | 13.6 x | 11.3 x | 10 x | 10.5 x |
| EV / FCF | -15,740,581 x | 18,638,402 x | 14,057,967 x | 24,018,613 x |
| FCF Yield | -0% | 0% | 0% | 0% |
| Price to Book | 1.23 x | 1.18 x | 1.19 x | 1.19 x |
| Nbr of stocks (in thousands) | 100,000 | 100,000 | 100,000 | 100,000 |
| Reference price 2 | 0.7800 | 0.7700 | 0.8600 | 0.9000 |
| Announcement Date | 6/8/20 | 5/14/21 | 5/12/22 | 5/11/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 174.9 | 189.1 | 188.5 | 200.4 | 210.7 | 218.2 |
| EBITDA 1 | 5.818 | 7.19 | 7.157 | 8.401 | 9.959 | 9.405 |
| EBIT 1 | 2.548 | 3.642 | 3.783 | 4.607 | 6.654 | 6.381 |
| Operating Margin | 1.46% | 1.93% | 2.01% | 2.3% | 3.16% | 2.92% |
| Earnings before Tax (EBT) 1 | 1.137 | 8.105 | 2.129 | 4.729 | 7.422 | 6.415 |
| Net income 1 | -0.111 | 6.757 | 0.848 | 3.267 | 5.516 | 4.815 |
| Net margin | -0.06% | 3.57% | 0.45% | 1.63% | 2.62% | 2.21% |
| EPS 2 | -0.001110 | 0.0676 | 0.0100 | 0.0300 | 0.0550 | 0.0480 |
| Free Cash Flow | - | 1.624 | -6.168 | 5.078 | 7.088 | 4.123 |
| FCF margin | - | 0.86% | -3.27% | 2.53% | 3.36% | 1.89% |
| FCF Conversion (EBITDA) | - | 22.58% | - | 60.45% | 71.17% | 43.84% |
| FCF Conversion (Net income) | - | 24.03% | - | 155.44% | 128.5% | 85.63% |
| Dividend per Share 2 | 0.0100 | - | - | 0.0315 | 0.0330 | 0.0330 |
| Announcement Date | 5/29/19 | 5/29/19 | 6/8/20 | 5/14/21 | 5/12/22 | 5/11/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 9.67 | 17.7 | 19.1 | 17.6 | 13.6 | 9.03 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.663 x | 2.456 x | 2.668 x | 2.101 x | 1.37 x | 0.9602 x |
| Free Cash Flow | - | 1.62 | -6.17 | 5.08 | 7.09 | 4.12 |
| ROE (net income / shareholders' equity) | - | 12.3% | 1.37% | 5.05% | 7.97% | 6.55% |
| ROA (Net income/ Total Assets) | - | 2.09% | 1.99% | 2.38% | 3.36% | 3.19% |
| Assets 1 | - | 323.9 | 42.66 | 137.5 | 164.1 | 151.1 |
| Book Value Per Share 2 | 0.5000 | 2.690 | 0.6400 | 0.6500 | 0.7300 | 0.7600 |
| Cash Flow per Share 2 | 0.1200 | 0.3400 | 0.1000 | 0.0400 | 0.0700 | 0.1000 |
| Capex 1 | 3.88 | 3.46 | 8.49 | 2.31 | 1.58 | 1.4 |
| Capex / Sales | 2.22% | 1.83% | 4.51% | 1.15% | 0.75% | 0.64% |
| Announcement Date | 5/29/19 | 5/29/19 | 6/8/20 | 5/14/21 | 5/12/22 | 5/11/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
- Stock Market
- Equities
- Stock
- Financials SandpiperCI Group Limited
