SAVILLS PLC

SVS
Delayed Quote. Delayed  - 10/22 11:35:21 am
1384GBX +0.65%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 1 3081 904
Entreprise Value (EV)1 1 4351 956
P/E ratio 19,9x21,2x
Yield 1,78%2,00%
Capitalization / Revenue 0,75x0,98x
EV / Revenue 0,82x1,01x
EV / EBITDA 8,27x10,0x
Price to Book 2,27x2,99x
Nbr of stocks (in thousands) 137 073138 502
Reference price (GBP) 9,5513,8
Announcement Date 03/11/2021-
Previous period Next period
1 GBP in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 1 7411 935
EBITDA1 173195
Operating profit (EBIT)1 99,2138
Operating Margin 5,70%7,14%
Pre-Tax Profit (EBT)1 83,2118
Net income1 67,694,3
Net margin 3,88%4,87%
EPS2 0,480,65
Dividend per Share2 0,170,27
Announcement Date 03/11/2021-
Previous period Next period
1 GBP in Million
2 GBP
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 12751,2
Net Cash position1 --
Leverage (Debt / EBITDA) 0,73x0,26x
Free Cash Flow --
ROE (Net Profit / Equities) 14,5%15,9%
Shareholders' equity1 468594
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 4,214,60
Cash Flow per Share2 1,760,78
Capex1 23,622,3
Capex / Sales 1,36%1,15%
Announcement Date 03/11/2021-
Previous period Next period
1 GBP in Million
2 GBP
Financial Ratios
Size 2021e 2022e
Capitalization 1 904 M GBP -
Entreprise Value (EV) 1 956 M GBP 1 925 M GBP
Valuation 2021e 2022e
P/E ratio (Price / EPS) 21,2x 19,5x
Capitalization / Revenue 0,98x 0,94x
EV / Revenue 1,01x 0,97x
EV / EBITDA 10,0x 9,27x
Yield (DPS / Price) 2,00% 2,28%
Price to book (Price / BVPS) 2,99x 2,73x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 7,14% 7,61%
Operating Leverage (Delta EBIT / Delta Sales) 3,52x 2,60x
Net Margin (Net Profit / Revenue) 4,87% 5,43%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 15,9% 15,6%
Rate of Dividend 42,4% 44,3%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   1,15% 1,15%
Cash Flow / Sales 5,59% 7,18%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 0,26x 0,10x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend