SCHRODERS PLC |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 364 GBX | -0.55% |
|
+4.60% | -15.28% |
| May. 08 | Home REIT cuts borrowings, Genflow shares restored | AN |
| May. 02 | Deutsche Bank Starts Schroders Coverage with Hold Rating | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,747 | 8,622 | 9,127 | 6,895 | 6,770 | 5,769 | - | - |
| Enterprise Value (EV) 1 | 6,512 | 5,549 | 5,294 | 2,816 | 3,439 | 2,031 | 1,846 | 1,574 |
| P/E ratio | 19 x | 19.7 x | 16.4 x | 14.6 x | 17.8 x | 12.1 x | 11.1 x | 10.4 x |
| Yield | 3.42% | 3.42% | 3.43% | 4.93% | 5% | 5.9% | 6.12% | 6.26% |
| Capitalization / Revenue | 4.12 x | 3.96 x | 3.55 x | 2.79 x | 2.8 x | 2.32 x | 2.19 x | 2.06 x |
| EV / Revenue | 3.06 x | 2.55 x | 2.06 x | 1.14 x | 1.42 x | 0.82 x | 0.7 x | 0.56 x |
| EV / EBITDA | 8.04 x | 6.37 x | 5.3 x | 3.09 x | 3.94 x | 2.52 x | 2.07 x | 1.61 x |
| EV / FCF | 7.58 x | 7.5 x | 4.62 x | 3.24 x | - | 4.21 x | 3.6 x | 2.85 x |
| FCF Yield | 13.2% | 13.3% | 21.6% | 30.8% | - | 23.7% | 27.8% | 35.1% |
| Price to Book | 2.44 x | 2.3 x | 2.23 x | 1.58 x | 1.54 x | 1.29 x | 1.25 x | 1.19 x |
| Nbr of stocks (in thousands) | 1,574,526 | 1,574,684 | 1,575,407 | 1,581,483 | 1,574,872 | 1,576,272 | - | - |
| Reference price 2 | 5.668 | 5.673 | 6.052 | 4.360 | 4.299 | 3.660 | 3.660 | 3.660 |
| Announcement Date | 3/5/20 | 3/4/21 | 3/3/22 | 3/2/23 | 2/29/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,125 | 2,179 | 2,569 | 2,476 | 2,419 | 2,485 | 2,638 | 2,795 |
| EBITDA 1 | 809.9 | 871.1 | 999 | 911.9 | 873.2 | 807.1 | 893.6 | 976 |
| EBIT 1 | 701.2 | 702.3 | 836.2 | 723 | 661 | 653.4 | 728.8 | 781 |
| Operating Margin | 33% | 32.23% | 32.55% | 29.21% | 27.33% | 26.3% | 27.62% | 27.94% |
| Earnings before Tax (EBT) 1 | 624.6 | 610.5 | 764.1 | 586.9 | 487.6 | 610.6 | 667.7 | 706.7 |
| Net income 1 | 495.7 | 486 | 623.8 | 486.2 | 402.6 | 477.4 | 524.1 | 563.1 |
| Net margin | 23.33% | 22.3% | 24.28% | 19.64% | 16.64% | 19.21% | 19.86% | 20.15% |
| EPS 2 | 0.2989 | 0.2878 | 0.3691 | 0.2990 | 0.2420 | 0.3024 | 0.3289 | 0.3536 |
| Free Cash Flow 1 | 859.1 | 739.7 | 1,145 | 868.5 | - | 482.1 | 512.5 | 551.7 |
| FCF margin | 40.43% | 33.94% | 44.57% | 35.08% | - | 19.4% | 19.42% | 19.74% |
| FCF Conversion (EBITDA) | 106.07% | 84.92% | 114.59% | 95.24% | - | 59.73% | 57.35% | 56.53% |
| FCF Conversion (Net income) | 173.31% | 152.2% | 183.52% | 178.63% | - | 100.99% | 97.79% | 97.97% |
| Dividend per Share 2 | 0.1938 | 0.1938 | 0.2074 | 0.2150 | 0.2150 | 0.2159 | 0.2240 | 0.2291 |
| Announcement Date | 3/5/20 | 3/4/21 | 3/3/22 | 3/2/23 | 2/29/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,092 | 1,004 | 1,175 | 1,244 | 1,207 | 1,269 | 1,170 | 1,249 | 1,235 | 1,271 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 306.2 | 396.1 | 407.5 | 350.2 | 372.8 | 341.4 | 319.6 | 349.1 | 351.8 |
| Operating Margin | - | 30.5% | 33.7% | 32.74% | 29.02% | 29.38% | 29.18% | 25.58% | 28.27% | 27.69% |
| Earnings before Tax (EBT) 1 | - | 280.1 | - | - | 312.8 | 274.1 | 275.6 | - | 297 | 315 |
| Net income 1 | - | 222.7 | - | - | 258.4 | - | - | - | 239 | 254 |
| Net margin | - | 22.18% | - | - | 21.41% | - | - | - | 19.35% | 19.99% |
| EPS 2 | - | - | - | 0.1802 | - | - | - | - | 0.1500 | 0.1590 |
| Dividend per Share 2 | 0.1343 | 0.0595 | 0.1343 | 0.0629 | 0.0629 | 0.1500 | 0.0650 | 0.1500 | 0.0650 | 0.1500 |
| Announcement Date | 3/5/20 | 7/30/20 | 3/4/21 | 7/29/21 | 7/28/22 | 3/2/23 | 7/27/23 | 2/29/24 | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 2,235 | 3,072 | 3,834 | 4,079 | 3,331 | 3,738 | 3,923 | 4,196 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 859 | 740 | 1,145 | 869 | - | 482 | 513 | 552 |
| ROE (net income / shareholders' equity) | 15.2% | 14.6% | 16.3% | 11.3% | 12.2% | 11.3% | 12.2% | 12.3% |
| ROA (Net income/ Total Assets) | 2.74% | 2.65% | 3.01% | - | 1.92% | 2.36% | 2.43% | 2.46% |
| Assets 1 | 18,091 | 18,344 | 20,710 | - | 20,982 | 20,244 | 21,611 | 22,882 |
| Book Value Per Share 2 | 2.330 | 2.460 | 2.720 | 2.760 | 2.790 | 2.830 | 2.940 | 3.070 |
| Cash Flow per Share 2 | 0.6100 | 0.5000 | 0.7400 | 0.6100 | - | 0.3100 | 0.3600 | 0.4200 |
| Capex 1 | 143 | 92.8 | 89.4 | 104 | - | 71.9 | 74 | 76.2 |
| Capex / Sales | 6.73% | 4.26% | 3.48% | 4.21% | - | 2.9% | 2.81% | 2.73% |
| Announcement Date | 3/5/20 | 3/4/21 | 3/3/22 | 3/2/23 | 2/29/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
HOLD
Number of Analysts
15
Last Close Price
3.66
GBP
Average target price
4.275
GBP
Spread / Average Target
+16.81%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -14.86% | 7.21B | |
| -4.12% | 116B | |
| +0.88% | 92.96B | |
| +13.72% | 68.72B | |
| +17.46% | 64.48B | |
| +10.49% | 43.01B | |
| +12.14% | 42.31B | |
| +22.84% | 35.83B | |
| +3.53% | 24.9B | |
| -2.76% | 22.69B |
- Stock Market
- Equities
- SDR Stock
- Financials Schroders plc