Stock III 3I GROUP PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials 3i Group plc

Equities

III

GB00B1YW4409

Investment Management & Fund Operators

Market Closed - London S.E.
Other stock markets
 11:35:10 2024-05-23 am EDT 		5-day change 1st Jan Change
2,927 GBX +1.00% Intraday chart for 3i Group plc -1.31% +20.90%
May. 21 Big city malls the future for Klepierre in battle with online RE
May. 20 RBC Lifts 3i Group PT, Maintains Outperform Rating MT

Valuation

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 7,671 11,121 13,427 16,223 27,089 28,227 - -
Enterprise Value (EV) 1 7,401 11,871 14,173 16,586 27,089 29,072 29,254 28,935
P/E ratio 35.8 x 6.01 x 3.35 x 3.56 x 7.08 x 6.33 x 6.17 x 5.85 x
Yield 4.42% 3.34% 3.35% 3.15% - 2.32% 2.58% 3.12%
Capitalization / Revenue 24.1 x 5.2 x 2.97 x 3.54 x 7.06 x 5.46 x 5.33 x 4.41 x
EV / Revenue 23.3 x 5.55 x 3.13 x 3.62 x 7.06 x 5.62 x 5.53 x 4.52 x
EV / EBITDA - 5.82 x 3.2 x 3.34 x - 6.99 x 6.68 x 5.79 x
EV / FCF - -19.8 x 28.3 x 17.3 x - 34 x 40.5 x -
FCF Yield - -5.05% 3.53% 5.79% - 2.94% 2.47% -
Price to Book 0.99 x 1.21 x 1.05 x 0.96 x - 1.16 x 0.98 x 0.85 x
Nbr of stocks (in thousands) 968,310 964,138 967,033 962,816 964,370 964,372 - -
Reference price 2 7.922 11.54 13.88 16.85 28.09 28.98 28.98 28.98
Announcement Date 5/14/20 5/13/21 5/12/22 5/11/23 5/9/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 318 2,139 4,525 4,585 3,839 5,169 5,291 6,400
EBITDA 1 - 2,038 4,424 4,962 - 4,161 4,379 4,998
EBIT 1 215 2,031 4,417 4,956 4,077 4,999 5,190 6,270
Operating Margin 67.61% 94.95% 97.61% 108.09% 106.2% 96.71% 98.09% 97.97%
Earnings before Tax (EBT) 1 - 1,852 4,017 4,579 3,834 4,669 4,573 6,757
Net income 1 215 1,852 4,012 4,577 3,832 4,758 4,779 6,756
Net margin 67.61% 86.58% 88.66% 99.83% 99.82% 92.06% 90.32% 105.56%
EPS 2 0.2210 1.919 4.143 4.738 3.967 4.580 4.695 4.955
Free Cash Flow 1 - -600 500 960 - 856 723 -
FCF margin - -28.05% 11.05% 20.94% - 16.56% 13.66% -
FCF Conversion (EBITDA) - - 11.3% 19.35% - 20.57% 16.51% -
FCF Conversion (Net income) - - 12.46% 20.97% - 17.99% 15.13% -
Dividend per Share 2 0.3500 0.3850 0.4650 0.5300 - 0.6733 0.7470 0.9041
Announcement Date 5/14/20 5/13/21 5/12/22 5/11/23 5/9/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2021 S1 2022 S1 2023 S1 2024 S1
Net sales 1,394 2,463 - -
EBITDA - - - -
EBIT 1 1,260 2,201 1,766 1,670
Operating Margin 90.39% 89.36% - -
Earnings before Tax (EBT) - - - -
Net income 1 1,254 2,197 1,759 1,672
Net margin 89.96% 89.2% - -
EPS 1.300 2.269 1.825 -
Dividend per Share 2 - 0.1925 0.2325 0.2650
Announcement Date 11/12/20 11/11/21 11/10/22 11/9/23
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - 750 746 363 - 844 1,026 708
Net Cash position 1 270 - - - - - - -
Leverage (Debt/EBITDA) - 0.368 x 0.1686 x 0.0732 x - 0.2029 x 0.2344 x 0.1416 x
Free Cash Flow 1 - -600 500 960 - 856 723 -
ROE (net income / shareholders' equity) 3% 21.9% 36.6% 30.9% - 20.8% 17.3% 18.1%
ROA (Net income/ Total Assets) - - 31.2% - - - - -
Assets 1 - - 12,840 - - - - -
Book Value Per Share 2 8.040 9.500 13.20 17.50 - 25.10 29.50 34.30
Cash Flow per Share 2 - -0.6200 0.5200 1.000 - 0.1200 0.1200 -
Capex 1 - 1 - 1 - 4 4 -
Capex / Sales - 0.05% - 0.02% - 0.08% 0.08% -
Announcement Date 5/14/20 5/13/21 5/12/22 5/11/23 5/9/24 - - -
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 3i Group plc

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
29.27 GBP
Average target price
30.61 GBP
Spread / Average Target
+4.58%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Investment Management & Fund Operators

1st Jan change Capi.
3I GROUP PLC Stock 3i Group plc
+20.90% 35.57B
BLACKROCK, INC. Stock BlackRock, Inc.
-3.36% 119B
UBS GROUP AG Stock UBS Group AG
+7.05% 96.87B
BROOKFIELD CORPORATION Stock Brookfield Corporation
+14.21% 68.75B
APOLLO GLOBAL MANAGEMENT, INC. Stock Apollo Global Management, Inc.
+21.20% 64.78B
BANK OF NEW YORK MELLON CORPORATION (THE) Stock Bank of New York Mellon Corporation (The)
+12.07% 44.1B
AMERIPRISE FINANCIAL, INC. Stock Ameriprise Financial, Inc.
+14.30% 43.5B
T. ROWE PRICE GROUP INC. Stock T. Rowe Price Group Inc.
+8.56% 26.28B
STATE STREET CORPORATION Stock State Street Corporation
-3.42% 23.04B
PRINCIPAL FINANCIAL GROUP, INC. Stock Principal Financial Group, Inc.
+3.50% 19.52B
Other Investment Management & Fund Operators
  1. Stock Market
  2. Equities
  3. III Stock
  4. Financials 3i Group plc