Stock PSG PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Prosegur Compañía de Seguridad, S.A.

Equities

PSG

ES0175438003

Business Support Services

Market Closed - BME
Other stock markets
 11:35:10 2024-05-03 am EDT 		5-day change 1st Jan Change
1.624 EUR -0.37% Intraday chart for Prosegur Compañía de Seguridad, S.A. -0.37% -7.73%
Apr. 30 Helena Revoredo Delvecchio and the other undisclosed shareholders acquired 8% stake in Prosegur Compañía de Seguridad, S.A. (BME : PSG) from Gubel, S.L. CI
Apr. 29 Transcript : Prosegur Compañía de Seguridad, S.A., Q1 2024 Earnings Call, Apr 29, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,092 1,228 1,242 939.5 935.5 863.2 - -
Enterprise Value (EV) 1 2,742 2,463 2,438 2,400 2,581 2,178 2,214 2,195
P/E ratio 19.2 x 4.05 x 30.4 x 14.6 x - 9.85 x 7.44 x 6.6 x
Yield 3.59% 5.09% 5.37% - - 6.7% 8.11% 8.13%
Capitalization / Revenue 0.5 x 0.34 x 0.36 x 0.23 x 0.22 x 0.19 x 0.18 x 0.18 x
EV / Revenue 0.65 x 0.69 x 0.7 x 0.58 x 0.6 x 0.48 x 0.47 x 0.45 x
EV / EBITDA 5.11 x 6.02 x 6.32 x 5.13 x 5.62 x 4.22 x 3.98 x 3.73 x
EV / FCF 14.1 x 11.7 x 13.1 x 17.2 x 22.4 x 18.5 x 14.6 x 11.6 x
FCF Yield 7.11% 8.54% 7.64% 5.82% 4.46% 5.42% 6.84% 8.6%
Price to Book 2.53 x 1.91 x 1.79 x 1.25 x - 1.25 x 1.15 x 0.98 x
Nbr of stocks (in thousands) 568,598 503,562 537,666 529,888 531,547 531,547 - -
Reference price 2 3.680 2.438 2.310 1.773 1.760 1.624 1.624 1.624
Announcement Date 2/28/20 2/26/21 2/28/22 2/27/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,198 3,570 3,498 4,174 4,310 4,508 4,691 4,853
EBITDA 1 536.4 409 386 468.1 459 516.1 556.1 588.1
EBIT 1 330.5 225 179 255.2 238 297.8 339 365.9
Operating Margin 7.87% 6.3% 5.12% 6.11% 5.52% 6.61% 7.23% 7.54%
Earnings before Tax (EBT) 1 264.9 483.7 139 190.9 153 212 259 267
Net income 1 113.9 331.3 40.99 64.68 66 102.2 125.5 143.6
Net margin 2.71% 9.28% 1.17% 1.55% 1.53% 2.27% 2.68% 2.96%
EPS 2 0.1918 0.6013 0.0760 0.1212 - 0.1649 0.2183 0.2460
Free Cash Flow 1 195 210.3 186.2 139.8 115 118 151.4 188.8
FCF margin 4.64% 5.89% 5.32% 3.35% 2.67% 2.62% 3.23% 3.89%
FCF Conversion (EBITDA) 36.35% 51.42% 48.23% 29.86% 25.05% 22.86% 27.23% 32.11%
FCF Conversion (Net income) 171.23% 63.49% 454.13% 216.09% 174.24% 115.4% 120.66% 131.49%
Dividend per Share 2 0.1320 0.1240 0.1240 - - 0.1088 0.1317 0.1320
Announcement Date 2/28/20 2/26/21 2/28/22 2/27/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,845 1,637 897.6 963.1 946.9 1,055 1,145 1,027 1,071 1,125 2,196 1,172 942 1,126 1,137 1,152 940.8
EBITDA 1 184 171.4 107.6 107 102.5 - 128 113.9 117.4 - - 132 83 112.4 - - -
EBIT 1 91 78.31 58.69 41.95 51.9 79.1 70 63.8 64.8 68.52 133.3 73 32 51.1 - - -
Operating Margin 4.93% 4.78% 6.54% 4.36% 5.48% 7.5% 6.11% 6.21% 6.05% 6.09% 6.07% 6.23% 3.4% 4.54% - - -
Earnings before Tax (EBT) 1 396.2 74.5 42.5 21.98 36.6 - 60 32.24 35.3 58.47 93.77 41 18 38.4 - - -
Net income 1 315.6 26.33 18.67 -4.306 10.6 29.31 20 5.179 12.7 22.79 35.49 15 15 16.8 - - -
Net margin 17.11% 1.61% 2.08% -0.45% 1.12% 2.78% 1.75% 0.5% 1.19% 2.03% 1.62% 1.28% 1.59% 1.49% - - -
EPS - - 0.0500 -0.0240 - 0.0700 0.0300 0.0212 - 0.0700 - - - - - - -
Dividend per Share - - - 0.1240 - - 0.0330 - - - - - - - - - -
Announcement Date 7/31/20 7/30/21 11/5/21 2/28/22 5/12/22 7/29/22 11/4/22 2/27/23 5/4/23 7/31/23 7/31/23 10/31/23 2/29/24 4/29/24 - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 649 1,236 1,196 1,461 1,645 1,315 1,351 1,332
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.21 x 3.021 x 3.099 x 3.121 x 3.584 x 2.548 x 2.429 x 2.265 x
Free Cash Flow 1 195 210 186 140 115 118 151 189
ROE (net income / shareholders' equity) 12.5% 43.5% 5.91% 8.93% 9.18% 14.5% 17% 17.9%
ROA (Net income/ Total Assets) 2.92% 8.4% 1.06% 1.5% 1.49% 2.4% 2.6% 2.7%
Assets 1 3,898 3,945 3,865 4,323 4,437 4,260 4,827 5,319
Book Value Per Share 2 1.450 1.280 1.290 1.420 - 1.300 1.410 1.650
Cash Flow per Share 2 0.6200 0.5900 0.6100 0.5800 - 0.6200 0.6200 0.7400
Capex 1 172 114 144 168 199 200 204 217
Capex / Sales 4.09% 3.19% 4.12% 4.02% 4.62% 4.43% 4.35% 4.47%
Announcement Date 2/28/20 2/26/21 2/28/22 2/27/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Prosegur Compañía de Seguridad, S.A.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
1.624 EUR
Average target price
2.329 EUR
Spread / Average Target
+43.40%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Security Services

1st Jan change Capi.
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A. Stock Prosegur Compañía de Seguridad, S.A.
-7.73% 930M
SECOM CO., LTD. Stock Secom Co., Ltd.
+5.27% 14.68B
SECURITAS AB Stock Securitas AB
+11.28% 5.82B
CETC CYBERSPACE SECURITY TECHNOLOGY CO., LTD. Stock CETC Cyberspace Security Technology Co., Ltd.
-20.66% 2.08B
PROSEGUR CASH, S.A. Stock Prosegur Cash, S.A.
-4.28% 814M
SIS LIMITED Stock SIS Limited
+0.19% 787M
BATIC INVESTMENTS AND LOGISTICS COMPANY Stock Batic Investments and Logistics Company
+53.30% 520M
ANBANG SAVE-GUARD GROUP CO.,LTD. Stock Anbang Save-Guard Group Co.,Ltd.
-20.51% 508M
TAIWAN SHIN KONG SECURITY CO., LTD. Stock Taiwan Shin Kong Security Co., Ltd.
+2.73% 493M
CENTRAL SECURITY PATROLS CO., LTD. Stock Central Security Patrols Co., Ltd.
+5.61% 257M
Security Services
  1. Stock Market
  2. Equities
  3. PSG Stock
  4. Financials Prosegur Compañía de Seguridad, S.A.