Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
67.6 GBX | -0.88% | -0.59% | +6.29% |
Apr. 17 | FTSE 100 shrugs off UK inflation, hawkish US Fed | AN |
Apr. 17 | Severfield plots GBP10 million buyback | AN |
Valuation
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 208.5 | 207.4 | 237.3 | 202.4 | 191.6 | 209.1 | - | - |
Enterprise Value (EV) 1 | 183.4 | 191 | 233 | 232.4 | 202.3 | 238.3 | 244.2 | 237.7 |
P/E ratio | 10.4 x | 10.2 x | 13.7 x | 12.8 x | 8.97 x | 9.32 x | 8.73 x | 8.11 x |
Yield | 4.08% | 4.28% | 3.77% | 4.6% | 5.49% | 5.37% | 5.7% | 6.39% |
Capitalization / Revenue | 0.76 x | 0.63 x | 0.65 x | 0.5 x | 0.39 x | 0.44 x | 0.38 x | 0.38 x |
EV / Revenue | 0.67 x | 0.58 x | 0.64 x | 0.58 x | 0.41 x | 0.5 x | 0.45 x | 0.43 x |
EV / EBITDA | 6.4 x | 6.18 x | 7.79 x | 6.62 x | 4.79 x | 5.3 x | 5.25 x | 4.82 x |
EV / FCF | 22.6 x | 12.1 x | 12.2 x | -21.7 x | 4.58 x | 12.2 x | 18.3 x | 11.9 x |
FCF Yield | 4.42% | 8.26% | 8.2% | -4.6% | 21.8% | 8.18% | 5.46% | 8.43% |
Price to Book | 1.19 x | 1.13 x | 1.24 x | 0.99 x | 0.88 x | 0.88 x | 0.86 x | 0.77 x |
Nbr of stocks (in thousands) | 303,985 | 305,928 | 308,221 | 309,446 | 309,534 | 309,377 | - | - |
Reference price 2 | 0.6860 | 0.6780 | 0.7700 | 0.6540 | 0.6190 | 0.6760 | 0.6760 | 0.6760 |
Announcement Date | 6/19/19 | 6/17/20 | 6/16/21 | 6/15/22 | 6/14/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 274.9 | 327.4 | 363.3 | 403.6 | 491.8 | 475.6 | 545.5 | 556.3 |
EBITDA 1 | 28.66 | 30.91 | 29.9 | 35.09 | 42.21 | 44.99 | 46.53 | 49.32 |
EBIT 1 | 24.91 | 27.91 | 22.28 | 28.23 | 34.96 | 38.2 | 39.78 | 42.87 |
Operating Margin | 9.06% | 8.53% | 6.13% | 6.99% | 7.11% | 8.03% | 7.29% | 7.71% |
Earnings before Tax (EBT) 1 | 24.71 | 25.81 | 21.11 | 21 | 27.11 | 31.23 | 33.08 | 36 |
Net income 1 | 20.16 | 20.42 | 17.3 | 15.6 | 21.57 | 22.3 | 23.23 | 25.7 |
Net margin | 7.33% | 6.24% | 4.76% | 3.87% | 4.39% | 4.69% | 4.26% | 4.62% |
EPS 2 | 0.0658 | 0.0664 | 0.0563 | 0.0510 | 0.0690 | 0.0726 | 0.0774 | 0.0834 |
Free Cash Flow 1 | 8.1 | 15.78 | 19.11 | -10.7 | 44.14 | 19.5 | 13.32 | 20.03 |
FCF margin | 2.95% | 4.82% | 5.26% | -2.65% | 8.98% | 4.1% | 2.44% | 3.6% |
FCF Conversion (EBITDA) | 28.26% | 51.07% | 63.9% | - | 104.56% | 43.34% | 28.64% | 40.62% |
FCF Conversion (Net income) | 40.17% | 77.31% | 110.43% | - | 204.66% | 87.42% | 57.35% | 77.95% |
Dividend per Share 2 | 0.0280 | 0.0290 | 0.0290 | 0.0301 | 0.0340 | 0.0363 | 0.0386 | 0.0432 |
Announcement Date | 6/19/19 | 6/17/20 | 6/16/21 | 6/15/22 | 6/14/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2024 S2 |
---|---|---|---|---|---|
Net sales 1 | 131.7 | 195.6 | 186 | - | 264.2 |
EBITDA 1 | - | 21.28 | - | - | 25.2 |
EBIT 1 | - | - | - | - | 23.1 |
Operating Margin | - | - | - | - | 8.74% |
Earnings before Tax (EBT) 1 | - | 17.62 | - | - | 21.2 |
Net income 1 | - | 13.5 | - | 5.171 | 15.5 |
Net margin | - | 6.9% | - | - | 5.87% |
EPS | 0.0227 | - | 0.0218 | 0.0167 | - |
Dividend per Share 2 | - | 0.0200 | - | - | 0.0210 |
Announcement Date | 11/26/19 | 6/17/20 | 11/24/20 | 11/23/21 | - |
Balance Sheet Analysis
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 30.1 | 10.7 | 29.1 | 35.1 | 28.5 |
Net Cash position 1 | 25.2 | 16.4 | 4.36 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | 0.8567 x | 0.2532 x | 0.6478 x | 0.7534 x | 0.5782 x |
Free Cash Flow 1 | 8.1 | 15.8 | 19.1 | -10.7 | 44.1 | 19.5 | 13.3 | 20 |
ROE (net income / shareholders' equity) | - | 13.2% | 9.24% | 7.9% | 10.2% | 10.7% | 11% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 0.5800 | 0.6000 | 0.6200 | 0.6600 | 0.7000 | 0.7700 | 0.7800 | 0.8800 |
Cash Flow per Share 2 | 0.0500 | 0.0700 | 0.0800 | -0.0200 | - | 0.1100 | 0.0400 | 0.0900 |
Capex 1 | 6.28 | 6.2 | 6.24 | 5.01 | 6.15 | 10.6 | 8.43 | 7.9 |
Capex / Sales | 2.28% | 1.89% | 1.72% | 1.24% | 1.25% | 2.22% | 1.54% | 1.42% |
Announcement Date | 6/19/19 | 6/17/20 | 6/16/21 | 6/15/22 | 6/14/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+6.29% | 260M | |
-2.29% | 67.67B | |
+2.13% | 59.37B | |
+21.25% | 38.3B | |
+11.23% | 30.73B | |
+2.06% | 26.35B | |
+22.89% | 22.01B | |
+15.06% | 19.47B | |
+22.99% | 17.6B | |
+64.33% | 16.64B |
- Stock Market
- Equities
- SFR Stock
- Financials Severfield plc