Financials Fuller, Smith & Turner P.L.C.

Equities

FSTA

GB00B1YPC344

Restaurants & Bars

Market Closed - London S.E. 11:35:02 2024-07-05 am EDT 5-day change 1st Jan Change
694 GBX -2.25% Intraday chart for Fuller, Smith & Turner P.L.C. -0.29% +6.44%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2025 2026 2027
Capitalization 1 354.8 480.4 375.1 283.6 403.5 - -
Enterprise Value (EV) 1 533.7 788.4 587.7 488.2 566.5 561.5 575.4
P/E ratio 29.2 x -9.68 x 53.3 x 36 x 23.2 x 20.8 x 17.4 x
Yield 1.2% - 1.84% 3.14% 2.7% 2.9% 3.21%
Capitalization / Revenue 1.08 x 6.54 x 1.48 x 0.84 x 1.13 x 1.08 x 1.02 x
EV / Revenue 1.62 x 10.7 x 2.32 x 1.45 x 1.58 x 1.5 x 1.45 x
EV / EBITDA 9.81 x -60.2 x 13.3 x 9.42 x 8.79 x 8.34 x 8.08 x
EV / FCF -21.3 x -22 x 12.9 x - 27.9 x 30.3 x 33.4 x
FCF Yield -4.7% -4.54% 7.73% - 3.58% 3.3% 2.99%
Price to Book 0.84 x 1.27 x 0.84 x - 0.92 x 0.9 x -
Nbr of stocks (in thousands) 54,591 55,213 61,089 60,730 58,137 - -
Reference price 2 6.500 8.700 6.140 4.670 6.940 6.940 6.940
Announcement Date 7/30/20 7/8/21 6/9/22 6/14/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2020 2021 2022 2023 2025 2026 2027
Net sales 1 329.3 73.4 253.8 336.6 358.5 373.2 396.9
EBITDA 1 54.4 -13.1 44.3 51.8 64.44 67.3 71.2
EBIT 1 25.9 -40.3 18.5 25.1 37.42 39.98 42.6
Operating Margin 7.87% -54.9% 7.29% 7.46% 10.44% 10.71% 10.73%
Earnings before Tax (EBT) 1 3.2 -57.8 11.5 10.3 24.32 26.14 -
Net income 1 161.9 -49.6 7.1 7.9 17.51 18.93 -
Net margin 49.16% -67.57% 2.8% 2.35% 4.88% 5.07% -
EPS 2 0.2226 -0.8984 0.1151 0.1296 0.2995 0.3339 0.3996
Free Cash Flow 1 -25.1 -35.8 45.4 - 20.3 18.53 17.21
FCF margin -7.62% -48.77% 17.89% - 5.66% 4.97% 4.34%
FCF Conversion (EBITDA) - - 102.48% - 31.51% 27.53% 24.17%
FCF Conversion (Net income) - - 639.44% - 115.93% 97.91% -
Dividend per Share 2 0.0780 - 0.1131 0.1468 0.1872 0.2016 0.2226
Announcement Date 7/30/20 7/8/21 6/9/22 6/14/23 - - -
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2025 2026 2027
Net Debt 1 179 308 213 205 163 158 172
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 3.289 x -23.51 x 4.799 x 3.95 x 2.53 x 2.348 x 2.415 x
Free Cash Flow 1 -25.1 -35.8 45.4 - 20.3 18.5 17.2
ROE (net income / shareholders' equity) - - - - 4.09% 4.45% -
ROA (Net income/ Total Assets) - - - - 2.43% 2.67% -
Assets 1 - - - - 719.3 708 -
Book Value Per Share 2 7.760 6.870 7.330 - 7.540 7.730 -
Cash Flow per Share 2 0.4100 -0.3500 1.160 - 0.5500 0.6400 0.8200
Capex 1 47.6 16.5 25.8 30.7 27.5 27.5 30
Capex / Sales 14.45% 22.48% 10.17% 9.12% 7.67% 7.37% 7.56%
Announcement Date 7/30/20 7/8/21 6/9/22 6/14/23 - - -
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-
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
6.94 GBP
Average target price
7.62 GBP
Spread / Average Target
+9.80%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. FSTA Stock
  4. Financials Fuller, Smith & Turner P.L.C.