THE PROPERTY FRANCHISE GROUP PLC Financials The Property Franchise Group PLC
Equities
MCO
GB00BH0WFH67
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 395 GBX | +0.64% |
|
-0.63% | +13.67% |
| Apr. 24 | Transcript : The Property Franchise Group PLC, 2023 Earnings Call, Apr 24, 2024 | |
| Apr. 23 | Property Franchise posts slight increase in annual profit and revenue | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 29.05 | 51.65 | 48.8 | 99.33 | 72.09 | 246.2 | 246.2 | - |
| Enterprise Value (EV) 1 | 26.79 | 47.71 | 48.8 | 104.8 | 72.09 | 112.1 | 241.2 | 233.4 |
| P/E ratio | 8.46 x | 16.5 x | 13.1 x | 27.4 x | 10 x | 15.8 x | 21.7 x | 16.1 x |
| Yield | 7.47% | 1.3% | - | 3.74% | - | 3.54% | 3.8% | 4.56% |
| Capitalization / Revenue | 2.58 x | 4.55 x | - | 4.13 x | - | 4.11 x | 4.09 x | 3.54 x |
| EV / Revenue | 2.38 x | 4.2 x | - | 4.36 x | - | 4.11 x | 4.01 x | 3.36 x |
| EV / EBITDA | 5.25 x | 9 x | - | 10.1 x | - | 9.27 x | 11.4 x | 8.56 x |
| EV / FCF | - | - | - | - | - | 32 x | 19.3 x | 12.2 x |
| FCF Yield | - | - | - | - | - | 3.12% | 5.17% | 8.18% |
| Price to Book | - | - | - | - | - | 3.22 x | 1.55 x | 1.63 x |
| Nbr of stocks (in thousands) | 25,823 | 25,823 | 25,823 | 32,042 | 32,042 | 62,329 | 62,329 | - |
| Reference price 2 | 1.125 | 2.000 | 1.890 | 3.100 | 2.250 | 3.950 | 3.950 | 3.950 |
| Announcement Date | 4/9/19 | 3/31/20 | 4/27/21 | 4/5/22 | 4/18/23 | 4/23/24 | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11.25 | 11.35 | - | 24.04 | - | 27.28 | 60.16 | 69.52 |
| EBITDA 1 | 5.1 | 5.3 | - | 10.4 | - | 12.09 | 21.1 | 27.26 |
| EBIT 1 | 4.332 | 4 | - | 9.7 | - | 11.5 | 20.5 | 26.47 |
| Operating Margin | 38.52% | 35.24% | - | 40.35% | - | 42.16% | 34.08% | 38.08% |
| Earnings before Tax (EBT) 1 | 4.269 | 3.994 | - | 6.423 | - | 9.014 | 14 | 20.8 |
| Net income 1 | 3.422 | 3.232 | 3.783 | 3.469 | 7.229 | 7.395 | 10.5 | 15.6 |
| Net margin | 30.43% | 28.48% | - | 14.43% | - | 27.11% | 17.45% | 22.44% |
| EPS 2 | 0.1330 | 0.1210 | 0.1440 | 0.1130 | 0.2250 | 0.2200 | 0.1820 | 0.2460 |
| Free Cash Flow 1 | - | - | - | - | - | 7.589 | 12.47 | 19.09 |
| FCF margin | - | - | - | - | - | 27.54% | 20.73% | 27.46% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 65.06% | 59.1% | 70.02% |
| FCF Conversion (Net income) | - | - | - | - | - | 116.75% | 118.77% | 122.36% |
| Dividend per Share 2 | 0.0840 | 0.0260 | - | 0.1160 | - | 0.1400 | 0.1500 | 0.1800 |
| Announcement Date | 4/9/19 | 3/31/20 | 4/27/21 | 4/5/22 | 4/18/23 | 4/23/24 | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 5.42 | - | - | - | - |
| Net Cash position 1 | 2.26 | 3.93 | - | - | - | 3.05 | 5 | 12.8 |
| Leverage (Debt/EBITDA) | - | - | - | 0.5212 x | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 7.59 | 12.5 | 19.1 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | 22% | 17% | 13% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | - | 1.230 | 2.550 | 2.420 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | 0.3 | 0.08 | - | 0.09 | - | - | - | - |
| Capex / Sales | 2.65% | 0.72% | - | 0.36% | - | - | - | - |
| Announcement Date | 4/9/19 | 3/31/20 | 4/27/21 | 4/5/22 | 4/18/23 | 4/23/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.95
GBP
Average target price
4.96
GBP
Spread / Average Target
+25.57%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.67% | 308M | |
| +4.91% | 24.72B | |
| -26.10% | 11.35B | |
| +7.97% | 10.83B | |
| -22.72% | 7.72B | |
| -6.83% | 7.15B | |
| +3.92% | 7B | |
| +8.83% | 6.51B | |
| +9.63% | 3.71B | |
| -3.60% | 3.7B |
- Stock Market
- Equities
- MCO Stock
- Financials The Property Franchise Group PLC
