Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
513 GBX | -0.39% | +0.79% | +9.38% |
Mar. 28 | Conduit Holdings CEO Trevor Carvey buys GBP95,000 in shares | AN |
Mar. 27 | Prudential Chair Shriti Vadera buys 50,000 shares | AN |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 966.7 | 829 | 943.6 | 1,010 | - | - |
Enterprise Value (EV) 1 | 966.7 | 829 | 943.6 | 1,010 | 1,010 | 1,010 |
P/E ratio | -23.4 x | -9.41 x | 5.02 x | 5.66 x | 5.04 x | 4.69 x |
Yield | 6.15% | 6.95% | 6.03% | 5.66% | 5.72% | 6.4% |
Capitalization / Revenue | 4.98 x | 1.72 x | 1.7 x | 1.42 x | 1.22 x | 1.09 x |
EV / Revenue | 4.98 x | 1.72 x | 1.7 x | 1.42 x | 1.22 x | 1.09 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | -24.7 x | 4.08 x | 3.06 x | 11 x | 7.3 x | - |
FCF Yield | -4.04% | 24.5% | 32.7% | 9.1% | 13.7% | - |
Price to Book | 0.99 x | 1.02 x | 0.96 x | 0.92 x | 0.81 x | 0.72 x |
Nbr of stocks (in thousands) | 165,207 | 160,141 | 158,056 | 156,978 | - | - |
Reference price 2 | 5.851 | 5.177 | 5.970 | 6.434 | 6.434 | 6.434 |
Announcement Date | 2/24/22 | 2/22/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 194.2 | 482.3 | 556.3 | 709.6 | 830.2 | 927.5 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | -41.5 | -88.9 | 192 | 179.5 | 205.5 | 223.8 |
Operating Margin | -21.37% | -18.43% | 34.51% | 25.29% | 24.75% | 24.13% |
Earnings before Tax (EBT) 1 | -42 | -89.7 | 190.8 | 177.8 | 214.9 | 232.4 |
Net income 1 | -42 | -89.7 | 190.8 | 181.7 | 204.1 | 219.2 |
Net margin | -21.63% | -18.6% | 34.3% | 25.61% | 24.58% | 23.63% |
EPS 2 | -0.2500 | -0.5500 | 1.190 | 1.136 | 1.276 | 1.371 |
Free Cash Flow 1 | -39.1 | 203.2 | 308.7 | 91.9 | 138.4 | - |
FCF margin | -20.13% | 42.13% | 55.49% | 12.95% | 16.67% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | 161.79% | 50.58% | 67.82% | - |
Dividend per Share 2 | 0.3600 | 0.3600 | 0.3600 | 0.3640 | 0.3680 | 0.4120 |
Announcement Date | 2/24/22 | 2/22/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2022 S1 | 2023 S1 | 2023 S2 |
---|---|---|---|---|
Net sales | - | 210 | 278.7 | - |
EBITDA | - | - | - | - |
EBIT | - | - | - | - |
Operating Margin | - | - | - | - |
Earnings before Tax (EBT) | - | -61.4 | 78.6 | - |
Net income | - | -61.4 | 78.6 | - |
Net margin | - | -29.24% | 28.2% | - |
EPS 1 | - | -0.3700 | - | 0.7000 |
Dividend per Share | 0.1800 | 0.1800 | - | - |
Announcement Date | - | 7/27/22 | 7/26/23 | 2/21/24 |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -39.1 | 203 | 309 | 91.9 | 138 | - |
ROE (net income / shareholders' equity) | -4% | -9.1% | 20.6% | 17.6% | 17.5% | 16.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share 2 | 5.940 | 5.090 | 6.250 | 6.970 | 7.900 | 8.920 |
Cash Flow per Share 2 | 0.2900 | 1.240 | 1.930 | 0.4500 | 0.6800 | 1.190 |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 2/24/22 | 2/22/23 | 2/21/24 | - | - | - |
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. | |
---|---|---|
+9.38% | 1.01B | |
+7.91% | 29.95B | |
+7.92% | 16.56B | |
+15.33% | 11.98B | |
+7.76% | 2.11B | |
+5.25% | 1.68B | |
+51.61% | 656M | |
-10.45% | 640M | |
+10.95% | 451M | |
+16.86% | 380M |
- Stock Market
- Equities
- CRE Stock
- Financials Conduit Holdings Limited