Stock DVK DERWENT LONDON PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Derwent London Plc Börse Stuttgart

Equities

DVK

GB0002652740

Commercial REITs

Delayed Börse Stuttgart
Other stock markets
 03:17:03 2024-07-16 am EDT 		5-day change 1st Jan Change
27 EUR 0.00% Intraday chart for Derwent London Plc +3.05% 0.00%
May. 31 Derwent London plc Appoints Rob Wilkinson as Non-Executive Director, Member of the Nominations and Audit Committees, Effect from 1 June 2024 CI
May. 17 Fitch Affirms Derwent London Ratings Over In-demand Office Portfolio MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,482 3,466 3,832 2,659 2,650 2,603 - -
Enterprise Value (EV) 1 5,464 4,515 5,083 3,916 4,007 3,902 3,896 3,886
P/E ratio 15.8 x -44.6 x 15.2 x -9.48 x -5.56 x 17.6 x 10 x 10.7 x
Yield 1.81% 2.4% 2.24% 3.32% 3.37% 3.52% 3.58% 3.78%
Capitalization / Revenue 23.4 x 17.1 x 19.7 x 12.8 x 12.5 x 12.4 x 11.5 x 10.5 x
EV / Revenue 28.5 x 22.3 x 26.2 x 18.9 x 18.8 x 18.6 x 17.3 x 15.7 x
EV / EBITDA 34.6 x 26.7 x 33.4 x 24.6 x 26.1 x 23.6 x 21.4 x 20 x
EV / FCF 56.4 x 53.1 x 41 x 35.8 x -73.5 x 126 x 76.8 x 40.6 x
FCF Yield 1.77% 1.88% 2.44% 2.79% -1.36% 0.79% 1.3% 2.46%
Price to Book 1.01 x 0.81 x 0.87 x 0.65 x 0.76 x 0.73 x 0.69 x 0.65 x
Nbr of stocks (in thousands) 111,773 111,961 112,209 112,291 112,291 112,291 - -
Reference price 2 40.10 30.96 34.15 23.68 23.60 23.18 23.18 23.18
Announcement Date 2/25/20 3/11/21 2/24/22 2/28/23 2/28/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 191.7 202.9 194.2 207 212.8 210.3 225.5 247
EBITDA 1 157.9 169.1 152 159.2 153.5 165.4 182.4 194.3
EBIT 1 155.7 166.9 151.1 158.2 152.4 154 165.6 174.7
Operating Margin 81.22% 82.26% 77.81% 76.43% 71.62% 73.25% 73.42% 70.76%
Earnings before Tax (EBT) 1 280.6 -83 252.5 -279.5 -475.9 24.26 212.7 249.8
Net income 1 283.4 -77.6 252.3 -280.5 -476.4 139.7 267.5 271.5
Net margin 147.84% -38.25% 129.92% -135.51% -223.87% 66.41% 118.64% 109.92%
EPS 2 2.531 -0.6934 2.244 -2.498 -4.242 1.321 2.310 2.167
Free Cash Flow 1 96.9 85 124.1 109.4 -54.5 30.87 50.73 95.7
FCF margin 50.55% 41.89% 63.9% 52.85% -25.61% 14.68% 22.5% 38.75%
FCF Conversion (EBITDA) 61.37% 50.27% 81.64% 68.72% - 18.66% 27.81% 49.25%
FCF Conversion (Net income) 34.19% - 49.19% - - 22.1% 18.96% 35.25%
Dividend per Share 2 0.7245 0.7445 0.7650 0.7850 0.7950 0.8157 0.8300 0.8753
Announcement Date 2/25/20 3/11/21 2/24/22 2/28/23 2/28/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 119.3 120.4 - - - - - - - - -
EBITDA - 75.7 - - - - - - - - -
EBIT 1 - 75.9 75.2 79.2 79 75.3 77.1 78.79 75.52 79.52 82.99
Operating Margin - 63.04% - - - - - - - - -
Earnings before Tax (EBT) -14 121.1 - - - - - - - - -
Net income -9.5 - - - - - - - - - -
Net margin -7.96% - - - - - - - - - -
EPS -0.0849 - - - - - - - - - -
Dividend per Share 0.2200 0.2300 - 0.2400 - 0.2450 - - - - -
Announcement Date 8/11/20 8/10/21 2/24/22 8/11/22 2/28/23 8/10/23 2/28/24 - - - -
1GBP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 982 1,049 1,252 1,257 1,357 1,299 1,293 1,283
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.217 x 6.204 x 8.234 x 7.897 x 8.839 x 7.853 x 7.089 x 6.604 x
Free Cash Flow 1 96.9 85 124 109 -54.5 30.9 50.7 95.7
ROE (net income / shareholders' equity) 2.67% 2.51% 2.8% 2.81% 2.69% 3.2% 4.7% 4.09%
ROA (Net income/ Total Assets) 2.1% -1.39% 2.14% 2.1% 1.94% 2.08% 4.71% 4.63%
Assets 1 13,521 5,583 11,812 -13,379 -24,557 6,702 5,682 5,867
Book Value Per Share 2 39.60 38.10 39.50 36.20 31.20 31.60 33.40 35.40
Cash Flow per Share 2 0.8700 0.7600 1.120 0.9900 0.8600 0.9700 1.080 1.170
Capex 1 201 175 174 123 152 203 143 169
Capex / Sales 104.59% 86.05% 89.44% 59.28% 71.19% 96.41% 63.26% 68.63%
Announcement Date 2/25/20 3/11/21 2/24/22 2/28/23 2/28/24 - - -
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 Derwent London Plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
23.18 GBP
Average target price
24.03 GBP
Spread / Average Target
+3.66%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Commercial REITs

1st Jan change Capi.
REALTY INCOME CORPORATION Stock Realty Income Corporation
-2.51% 48.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC. Stock Alexandria Real Estate Equities, Inc.
+0.23% 22.22B
SEGRO PLC Stock SEGRO plc
+6.11% 16.54B
UNIBAIL-RODAMCO-WESTFIELD SE Stock Unibail-Rodamco-Westfield SE
+14.20% 11.66B
CAPITALAND INTEGRATED COMMERCIAL TRUST Stock CapitaLand Integrated Commercial Trust
+0.97% 10.49B
CAPITALAND ASCENDAS REIT Stock CapitaLand Ascendas REIT
-10.23% 8.91B
FEDERAL REALTY INVESTMENT TRUST Stock Federal Realty Investment Trust
+3.25% 8.83B
KLÉPIERRE Stock Klépierre
+1.54% 7.81B
COVIVIO Stock Covivio
-5.14% 5.59B
Other Commercial REITs
  1. Stock Market
  2. Equities
  3. DLN Stock
  4. DVK Stock
  5. Financials Derwent London Plc