VESUVIUS PLC |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 500.8 GBX | +0.55% |
|
+1.43% | +3.49% |
| Apr. 19 | Vesuvius India Opens Mould Flux Plant in Visakhapatnam, India | MT |
| Apr. 11 | Dining hall with Trojan War decorations uncovered in Pompeii | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,342 | 1,446 | 1,216 | 1,091 | 1,290 | 1,323 | - | - |
| Enterprise Value (EV) 1 | 1,558 | 1,621 | 1,493 | 1,346 | 1,290 | 1,590 | 1,528 | 1,459 |
| P/E ratio | 16.9 x | 35.1 x | 12 x | 6.06 x | 11 x | 11.2 x | 9.44 x | 8.16 x |
| Yield | 1.24% | 3.24% | 4.71% | 5.5% | - | 4.85% | 5.13% | 5.49% |
| Capitalization / Revenue | 0.78 x | 0.99 x | 0.74 x | 0.53 x | 0.67 x | 0.68 x | 0.66 x | 0.64 x |
| EV / Revenue | 0.91 x | 1.11 x | 0.91 x | 0.66 x | 0.67 x | 0.82 x | 0.76 x | 0.7 x |
| EV / EBITDA | 6.75 x | 10.7 x | 7.77 x | 4.76 x | 5 x | 5.88 x | 5.13 x | 4.52 x |
| EV / FCF | 13.1 x | 14.5 x | 1,659 x | 10.8 x | - | 17.8 x | 10.5 x | 7.18 x |
| FCF Yield | 7.62% | 6.91% | 0.06% | 9.28% | - | 5.61% | 9.55% | 13.9% |
| Price to Book | 1.27 x | 1.34 x | 1.17 x | 0.86 x | - | 1.02 x | 0.96 x | 0.91 x |
| Nbr of stocks (in thousands) | 268,340 | 269,495 | 270,121 | 269,996 | 268,107 | 265,583 | - | - |
| Reference price 2 | 5.000 | 5.365 | 4.502 | 4.042 | 4.812 | 4.980 | 4.980 | 4.980 |
| Announcement Date | 2/27/20 | 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 | 1,710 | 1,458 | 1,643 | 2,047 | 1,930 | 1,936 | 2,010 | 2,074 |
| EBITDA 1 | 230.8 | 152 | 192.2 | 282.7 | 258.2 | 270.2 | 297.6 | 322.5 |
| EBIT 1 | 181.4 | 101.4 | 142.4 | 227.2 | 200.4 | 202.6 | 229.4 | 255.5 |
| Operating Margin | 10.61% | 6.95% | 8.67% | 11.1% | 10.38% | 10.46% | 11.41% | 12.32% |
| Earnings before Tax (EBT) 1 | 118.6 | 64.5 | 127.6 | 206.6 | 179.4 | 183.7 | 214.2 | 246.5 |
| Net income 1 | 80.3 | 41.3 | 102.1 | 181.1 | 118.5 | 121.1 | 140.7 | 157.5 |
| Net margin | 4.69% | 2.83% | 6.21% | 8.85% | 6.14% | 6.25% | 7% | 7.59% |
| EPS 2 | 0.2960 | 0.1530 | 0.3750 | 0.6670 | 0.4360 | 0.4450 | 0.5274 | 0.6102 |
| Free Cash Flow 1 | 118.7 | 112 | 0.9 | 125 | - | 89.24 | 145.9 | 203.3 |
| FCF margin | 6.94% | 7.68% | 0.05% | 6.11% | - | 4.61% | 7.26% | 9.8% |
| FCF Conversion (EBITDA) | 51.43% | 73.68% | 0.47% | 44.22% | - | 33.03% | 49.03% | 63.03% |
| FCF Conversion (Net income) | 147.82% | 271.19% | 0.88% | 69.02% | - | 73.72% | 103.68% | 129.09% |
| Dividend per Share 2 | 0.0620 | 0.1740 | 0.2120 | 0.2225 | - | 0.2416 | 0.2555 | 0.2734 |
| Announcement Date | 2/27/20 | 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 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 821 | 738.3 | 808.1 | 834.8 | 1,016 | 1,032 | 995.3 | 934.5 | 947 |
| EBITDA | 107 | - | 76.5 | 115.7 | - | 129.1 | - | - | - |
| EBIT 1 | 82.5 | - | 73.3 | 69.1 | 127.4 | 99.8 | 104.9 | - | 104 |
| Operating Margin | 10.05% | - | 9.07% | 8.28% | 12.54% | 9.68% | 10.54% | - | 10.98% |
| Earnings before Tax (EBT) | 40 | - | - | - | - | 89.9 | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - |
| EPS | 0.1030 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.1430 | 0.0620 | 0.1500 | 0.0650 | 0.1575 | 0.0680 | - | - |
| Announcement Date | 2/27/20 | 3/4/21 | 7/29/21 | 3/3/22 | 7/28/22 | 3/2/23 | 7/27/23 | 2/29/24 | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 216 | 175 | 277 | 255 | - | 267 | 205 | 136 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.9372 x | 1.152 x | 1.442 x | 0.902 x | - | 0.9888 x | 0.6893 x | 0.423 x |
| Free Cash Flow 1 | 119 | 112 | 0.9 | 125 | - | 89.2 | 146 | 203 |
| ROE (net income / shareholders' equity) | 7.46% | 3.85% | 9.62% | 15.7% | - | 9.6% | 10.8% | 11.3% |
| ROA (Net income/ Total Assets) | 5.65% | 1.99% | 4.89% | 8.11% | - | 5.35% | 6.03% | 6.52% |
| Assets 1 | 1,420 | 2,077 | 2,090 | 2,233 | - | 2,261 | 2,333 | 2,416 |
| Book Value Per Share 2 | 3.950 | 4.000 | 3.860 | 4.670 | - | 4.870 | 5.160 | 5.480 |
| Cash Flow per Share 2 | 0.6800 | 0.5600 | 0.1700 | 0.7800 | - | 0.7400 | 0.8500 | 0.9100 |
| Capex 1 | 65.4 | 40.5 | 44.3 | 86.1 | - | 97.3 | 70.4 | 72.4 |
| Capex / Sales | 3.82% | 2.78% | 2.7% | 4.21% | - | 5.02% | 3.5% | 3.49% |
| Announcement Date | 2/27/20 | 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
OUTPERFORM
Number of Analysts
10
Last Close Price
4.98
GBP
Average target price
5.565
GBP
Spread / Average Target
+11.75%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.49% | 1.66B | |
| +24.29% | 1.09B | |
| -15.54% | 172M | |
| +44.42% | 157M | |
| -19.44% | 73.14M | |
| 0.00% | 70.48M | |
| +10.00% | 71.51M |
- Stock Market
- Equities
- VSVS Stock
- Financials Vesuvius plc