CRANSWICK PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,615 GBX | +2.10% |
|
+1.99% | +21.19% |
| Jun. 14 | Jefferies Lifts Cranswick PT, Maintains Buy Rating | MT |
| Jun. 14 | BoA ups L&G; Deutsche Bank cuts Iomart | AN |
Valuation
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,896 | 1,896 | 1,895 | 1,617 | 2,208 | 2,495 | - | - |
| Enterprise Value (EV) 1 | 1,989 | 2,016 | 2,001 | 1,718 | 2,307 | 2,544 | 2,496 | 2,396 |
| P/E ratio | 22.9 x | 20.5 x | 18.3 x | 14.5 x | 19.5 x | 19 x | 18.1 x | 16.9 x |
| Yield | 1.66% | 1.94% | 2.12% | 2.63% | 2.2% | 2.02% | 2.12% | 2.26% |
| Capitalization / Revenue | 1.14 x | 1 x | 0.94 x | 0.7 x | 0.85 x | 0.92 x | 0.88 x | 0.85 x |
| EV / Revenue | 1.19 x | 1.06 x | 1 x | 0.74 x | 0.89 x | 0.93 x | 0.88 x | 0.81 x |
| EV / EBITDA | 12.8 x | 10.2 x | 9.92 x | 7.98 x | 8.65 x | 9.18 x | 8.66 x | 7.92 x |
| EV / FCF | 126 x | 18.4 x | 30.2 x | 25.3 x | 18 x | 24 x | 22.8 x | 19.8 x |
| FCF Yield | 0.79% | 5.43% | 3.31% | 3.95% | 5.54% | 4.17% | 4.38% | 5.05% |
| Price to Book | 3.08 x | 2.76 x | 2.46 x | 1.92 x | 2.42 x | 2.51 x | 2.33 x | 2.08 x |
| Nbr of stocks (in thousands) | 52,204 | 52,610 | 53,050 | 53,611 | 53,903 | 54,061 | - | - |
| Reference price 2 | 36.32 | 36.04 | 35.72 | 30.16 | 40.96 | 46.15 | 46.15 | 46.15 |
| Announcement Date | 6/23/20 | 5/18/21 | 5/24/22 | 5/23/23 | 5/21/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,667 | 1,898 | 2,008 | 2,323 | 2,599 | 2,724 | 2,833 | 2,947 |
| EBITDA 1 | 155.3 | 196.7 | 201.7 | 215.3 | 266.8 | 277.1 | 288.4 | 302.5 |
| EBIT 1 | 105.1 | 132.5 | 140.6 | 146.5 | 185.1 | 190.4 | 200.3 | 213.1 |
| Operating Margin | 6.3% | 6.98% | 7% | 6.31% | 7.12% | 6.99% | 7.07% | 7.23% |
| Earnings before Tax (EBT) 1 | 104 | 114.8 | 129.9 | 139.5 | 158.4 | 176.9 | 187.1 | 199.1 |
| Net income 1 | 82.7 | 92.5 | 103.5 | 111.4 | 113.1 | 131.2 | 138 | 147.5 |
| Net margin | 4.96% | 4.87% | 5.15% | 4.8% | 4.35% | 4.82% | 4.87% | 5% |
| EPS 2 | 1.586 | 1.756 | 1.948 | 2.078 | 2.097 | 2.424 | 2.554 | 2.731 |
| Free Cash Flow 1 | 15.8 | 109.5 | 66.3 | 67.9 | 127.9 | 106 | 109.3 | 121.1 |
| FCF margin | 0.95% | 5.77% | 3.3% | 2.92% | 4.92% | 3.89% | 3.86% | 4.11% |
| FCF Conversion (EBITDA) | 10.17% | 55.67% | 32.87% | 31.54% | 47.94% | 38.24% | 37.91% | 40.03% |
| FCF Conversion (Net income) | 19.11% | 118.38% | 64.06% | 60.95% | 113.09% | 80.78% | 79.24% | 82.1% |
| Dividend per Share 2 | 0.6040 | 0.7000 | 0.7560 | 0.7940 | 0.9000 | 0.9324 | 0.9789 | 1.044 |
| Announcement Date | 6/23/20 | 5/18/21 | 5/24/22 | 5/23/23 | 5/21/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Marzo | 2021 S1 | 2022 S1 | 2023 S1 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|---|
| Net sales 1 | 931.6 | 993.1 | 1,116 | 1,207 | 1,254 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | 62 | - | 68.4 | 78.1 | 85.5 |
| Operating Margin | 6.66% | - | 6.13% | 6.47% | 6.82% |
| Earnings before Tax (EBT) | - | - | 61.5 | 78 | - |
| Net income | - | - | 49.1 | 62.3 | - |
| Net margin | - | - | 4.4% | 5.16% | - |
| EPS | - | - | 0.9180 | 1.160 | - |
| Dividend per Share 2 | - | 0.2000 | - | - | 0.2270 |
| Announcement Date | 11/24/20 | 11/23/21 | 11/22/22 | 5/23/23 | 11/21/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 93 | 120 | 106 | 101 | 99.4 | 49.3 | 1.59 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 99.1 |
| Leverage (Debt/EBITDA) | 0.5988 x | 0.6085 x | 0.5255 x | 0.471 x | 0.3726 x | 0.1781 x | 0.005502 x | - |
| Free Cash Flow 1 | 15.8 | 110 | 66.3 | 67.9 | 128 | 106 | 109 | 121 |
| ROE (net income / shareholders' equity) | 14.4% | 14.2% | 14.2% | 13.8% | 12.9% | 13.8% | 13.3% | 12.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | 8.54% | 9.05% | 9.03% | 8.91% |
| Assets 1 | - | - | - | - | 1,324 | 1,450 | 1,528 | 1,655 |
| Book Value Per Share 2 | 11.80 | 13.10 | 14.50 | 15.70 | 16.90 | 18.40 | 19.80 | 22.10 |
| Cash Flow per Share 2 | 2.240 | 3.460 | 3.010 | 2.860 | 4.230 | 4.300 | 4.370 | 4.660 |
| Capex 1 | 101 | 71.9 | 93.7 | 85.1 | 101 | 101 | 105 | 109 |
| Capex / Sales | 6.07% | 3.79% | 4.67% | 3.66% | 3.87% | 3.69% | 3.7% | 3.69% |
| Announcement Date | 6/23/20 | 5/18/21 | 5/24/22 | 5/23/23 | 5/21/24 | - | - | - |
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
BUY
Number of Analysts
11
Last Close Price
46.15
GBP
Average target price
48.75
GBP
Spread / Average Target
+5.63%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +21.19% | 3.24B | |
| -2.92% | 277B | |
| -9.80% | 87.67B | |
| +0.65% | 41.45B | |
| -13.28% | 38.94B | |
| +1.34% | 38.21B | |
| -3.25% | 35.18B | |
| -10.99% | 31.78B | |
| -1.89% | 30.12B | |
| +5.79% | 24.13B |
- Stock Market
- Equities
- CWK Stock
- Financials Cranswick plc
