LSL PROPERTY SERVICES PLC |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 321.8 GBX | +0.56% |
|
+1.84% | +24.73% |
| May. 10 | UBS raises Trainline, cuts Kingspan | AN |
| May. 07 | Lsl Property Services plc Announces Termination of Simon David Embley as Director | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 280.4 | 301.5 | 424.4 | 257.2 | 265.3 | 328.6 | - | - |
| Enterprise Value (EV) 1 | 365.5 | 342.6 | 375.9 | 217 | 265.3 | 316.5 | 318.4 | 308.4 |
| P/E ratio | 21.7 x | 18.5 x | 6.93 x | -4.01 x | -6.99 x | 19.8 x | 14.8 x | 12.2 x |
| Yield | 4.09% | - | 2.78% | 4.56% | - | 3.56% | 3.56% | 3.56% |
| Capitalization / Revenue | 0.9 x | 1.13 x | 1.3 x | 0.8 x | 1.5 x | 1.98 x | 1.8 x | 1.62 x |
| EV / Revenue | 1.17 x | 1.28 x | 1.15 x | 0.67 x | 1.5 x | 1.91 x | 1.74 x | 1.52 x |
| EV / EBITDA | 7.05 x | 6.98 x | 6.08 x | 4.47 x | 19.1 x | 10.9 x | 8.79 x | 7.26 x |
| EV / FCF | - | 6.96 x | - | 10.1 x | - | 33 x | 18.4 x | 12.5 x |
| FCF Yield | - | 14.4% | - | 9.87% | - | 3.03% | 5.43% | 8.01% |
| Price to Book | 1.99 x | - | - | - | - | 4.48 x | 3.92 x | 3.35 x |
| Nbr of stocks (in thousands) | 102,351 | 103,606 | 103,500 | 102,863 | 102,830 | 102,686 | - | - |
| Reference price 2 | 2.740 | 2.910 | 4.100 | 2.500 | 2.580 | 3.200 | 3.200 | 3.200 |
| Announcement Date | 3/10/20 | 4/28/21 | 3/16/22 | 4/13/23 | 4/25/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 311.1 | 266.7 | 326.8 | 321.7 | 176.8 | 166 | 182.7 | 202.7 |
| EBITDA 1 | 51.88 | 49.11 | 61.82 | 48.52 | 13.86 | 29.02 | 36.23 | 42.48 |
| EBIT 1 | 37.04 | 41.54 | 49.32 | 36.89 | 9.344 | 24.09 | 30.9 | 36.85 |
| Operating Margin | 11.91% | 15.57% | 15.09% | 11.47% | 5.29% | 14.51% | 16.91% | 18.18% |
| Earnings before Tax (EBT) 1 | - | 20.92 | 69.89 | -59.13 | -40.56 | 21.99 | 29.21 | 35.45 |
| Net income 1 | - | 16.33 | 61.94 | -63.92 | -38 | 16.5 | 21.94 | 26.59 |
| Net margin | - | 6.12% | 18.95% | -19.87% | -21.5% | 9.94% | 12.01% | 13.12% |
| EPS 2 | 0.1260 | 0.1570 | 0.5920 | -0.6230 | -0.3690 | 0.1617 | 0.2169 | 0.2633 |
| Free Cash Flow 1 | - | 49.25 | - | 21.43 | - | 9.6 | 17.3 | 24.7 |
| FCF margin | - | 18.46% | - | 6.66% | - | 5.78% | 9.47% | 12.18% |
| FCF Conversion (EBITDA) | - | 100.29% | - | 44.17% | - | 33.08% | 47.74% | 58.15% |
| FCF Conversion (Net income) | - | 301.68% | - | - | - | 58.17% | 78.85% | 92.9% |
| Dividend per Share 2 | 0.1120 | - | 0.1140 | 0.1140 | - | 0.1140 | 0.1140 | 0.1140 |
| Announcement Date | 3/10/20 | 4/28/21 | 3/16/22 | 4/13/23 | 4/25/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 160.4 | - | 160.9 | - | 104.3 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | - | 22.05 | - | 22.72 | - | 6.005 |
| Operating Margin | - | - | 13.75% | - | 14.12% | - | 5.76% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | 1.247 | 22.57 | - | 5.876 | - | -37.84 | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | 0.0120 | 0.2140 | - | 0.0570 | - | -0.3680 | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/5/20 | 8/4/21 | 3/16/22 | 8/3/22 | 4/13/23 | 9/27/23 | 4/25/24 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 85.1 | 41.1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 48.5 | 40.1 | - | 12.1 | 10.2 | 20.2 |
| Leverage (Debt/EBITDA) | 1.64 x | 0.8365 x | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 49.3 | - | 21.4 | - | 9.6 | 17.3 | 24.7 |
| ROE (net income / shareholders' equity) | - | 21.9% | 20.9% | 16.8% | - | 21.1% | 25.1% | 25.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 11.3% | 17.2% | 19.7% |
| Assets 1 | - | - | - | - | - | 145.7 | 127.5 | 134.9 |
| Book Value Per Share 2 | 1.380 | - | - | - | - | 0.7100 | 0.8200 | 0.9600 |
| Cash Flow per Share 2 | 0.2800 | 0.5100 | - | 0.2600 | - | 0.1600 | 0.2100 | 0.2800 |
| Capex 1 | - | 4.05 | 6.9 | 4.91 | - | 4 | 4 | 3.5 |
| Capex / Sales | - | 1.52% | 2.11% | 1.53% | - | 2.41% | 2.19% | 1.73% |
| Announcement Date | 3/10/20 | 4/28/21 | 3/16/22 | 4/13/23 | 4/25/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.2
GBP
Average target price
3.69
GBP
Spread / Average Target
+15.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +24.73% | 418M | |
| -5.39% | 26.56B | |
| +4.75% | 20.64B | |
| -15.51% | 9.93B | |
| -29.20% | 9.62B | |
| +6.99% | 9.61B | |
| -6.78% | 6.6B | |
| -8.81% | 5.63B | |
| +31.90% | 4.21B | |
| +2.87% | 2.55B |
- Stock Market
- Equities
- LSL Stock
- Financials LSL Property Services plc
