Stock CKSNY VESUVIUS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vesuvius plc OTC Markets

Equities

CKSNY

US92550C2035

Industrial Machinery & Equipment

Market Closed - OTC Markets
Other stock markets
 02:49:24 2023-10-16 pm EDT 		5-day change 1st Jan Change
5.09 USD -.--% Intraday chart for Vesuvius plc -.--% -.--%
May. 17 Vesuvius plc Appoints Eva Lindqvist as Non-Executive Director CI
May. 15 Vesuvius says steel end markets tepid and foundry sector "weak" AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,342 1,446 1,216 1,091 1,290 1,275 - -
Enterprise Value (EV) 1 1,558 1,621 1,493 1,346 1,528 1,542 1,480 1,411
P/E ratio 16.9 x 35.1 x 12 x 6.06 x 11 x 10.8 x 9.1 x 7.87 x
Yield 1.24% 3.24% 4.71% 5.5% 4.78% 5.04% 5.33% 5.71%
Capitalization / Revenue 0.78 x 0.99 x 0.74 x 0.53 x 0.67 x 0.66 x 0.63 x 0.61 x
EV / Revenue 0.91 x 1.11 x 0.91 x 0.66 x 0.79 x 0.8 x 0.74 x 0.68 x
EV / EBITDA 6.75 x 10.7 x 7.77 x 4.76 x 5.92 x 5.71 x 4.98 x 4.38 x
EV / FCF 13.1 x 14.5 x 1,659 x 10.8 x 12.3 x 17.3 x 10.1 x 6.94 x
FCF Yield 7.62% 6.91% 0.06% 9.28% 8.11% 5.79% 9.86% 14.4%
Price to Book 1.27 x 1.34 x 1.17 x 0.86 x 1.03 x 0.98 x 0.93 x 0.88 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 4.800 4.800 4.800
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 1,935 2,009 2,073
EBITDA 1 230.8 152 192.2 282.7 258.2 270.1 297.4 322.3
EBIT 1 181.4 101.4 142.4 227.2 200.4 202.5 229.3 255.4
Operating Margin 10.61% 6.95% 8.67% 11.1% 10.38% 10.47% 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 41.3 102.1 181.1 118.5 121 140.7 157.4
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 0.4448 0.5272 0.6098
Free Cash Flow 1 118.7 112 0.9 125 123.9 89.24 145.9 203.3
FCF margin 6.94% 7.68% 0.05% 6.11% 6.42% 4.61% 7.26% 9.81%
FCF Conversion (EBITDA) 51.43% 73.68% 0.47% 44.22% 47.99% 33.05% 49.05% 63.07%
FCF Conversion (Net income) 147.82% 271.19% 0.88% 69.02% 104.56% 73.74% 103.71% 129.16%
Dividend per Share 2 0.0620 0.1740 0.2120 0.2225 0.2300 0.2420 0.2560 0.2739
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 1 216 175 277 255 238 267 205 137
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.9372 x 1.152 x 1.442 x 0.902 x 0.9218 x 0.9881 x 0.6893 x 0.4236 x
Free Cash Flow 1 119 112 0.9 125 124 89.2 146 203
ROE (net income / shareholders' equity) 7.46% 3.85% 9.62% 15.7% 9.43% 9.59% 10.8% 11.3%
ROA (Net income/ Total Assets) 5.65% 1.99% 4.89% 8.11% 5.13% 5.35% 6.03% 6.51%
Assets 1 1,420 2,077 2,090 2,233 2,308 2,263 2,334 2,417
Book Value Per Share 2 3.950 4.000 3.860 4.670 4.660 4.870 5.160 5.480
Cash Flow per Share 2 0.6800 0.5600 0.1700 0.7800 0.8000 0.7400 0.8500 0.9100
Capex 1 65.4 40.5 44.3 86.1 92.6 97.3 70.4 72.4
Capex / Sales 3.82% 2.78% 2.7% 4.21% 4.8% 5.03% 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

Ratings for Vesuvius plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
4.8 GBP
Average target price
5.565 GBP
Spread / Average Target
+15.94%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Industrial Process Furnace & Ovens

1st Jan change Capi.
VESUVIUS INDIA LIMITED Stock Vesuvius India Limited
+53.04% 1.32B
JC FINANCE & TAX INTERCONNECT HOLDINGS LTD. Stock JC Finance & Tax Interconnect Holdings Ltd.
-14.58% 833M
ONEJOON CO., LTD. Stock ONEJOON Co., Ltd.
-18.45% 167M
CHUGAI RO CO., LTD. Stock Chugai Ro Co., Ltd.
+37.36% 152M
JNK GLOBAL CO.,LTD. Stock JNK Global Co.,Ltd.
-8.88% 79.72M
SECO/WARWICK S.A. Stock Seco/Warwick S.A.
+14.00% 75.36M
MEGATHERM INDUCTION LIMITED Stock Megatherm Induction Limited
0.00% 68.53M
Industrial Process Furnace & Ovens
  1. Stock Market
  2. Equities
  3. VSVS Stock
  4. CKSNY Stock
  5. Financials Vesuvius plc