Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
68 GBX | 0.00% | -4.23% | -22.29% |
May. 20 | AIM WINNERS & LOSERS: CT Automotive bounces back; Haydale falls | AN |
May. 20 | SDI profit expected to slump 32% despite trading uptick in second half | AN |
Valuation
Fiscal Period: Abril | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 52.89 | 50.95 | 174.5 | 147.6 | 179.9 | 70.75 | - |
Enterprise Value (EV) 1 | 54.49 | 57.94 | 173.7 | 146.5 | 193.2 | 83.95 | 76.55 |
P/E ratio | 26.6 x | 20.5 x | 39.1 x | 20.9 x | 47.3 x | 18.4 x | 12.8 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 3.03 x | 2.08 x | 4.98 x | 2.97 x | 2.66 x | 1.09 x | 1.02 x |
EV / Revenue | 3.13 x | 2.37 x | 4.95 x | 2.95 x | 2.86 x | 1.29 x | 1.1 x |
EV / EBITDA | 13.8 x | 9.7 x | 19.1 x | 10.7 x | 12.7 x | 7.08 x | 5.49 x |
EV / FCF | 24.6 x | 19 x | 18.3 x | 13 x | 30.5 x | 22.1 x | 9.88 x |
FCF Yield | 4.06% | 5.25% | 5.47% | 7.69% | 3.28% | 4.53% | 10.1% |
Price to Book | 2.87 x | 2.54 x | 6.54 x | 4.28 x | 4.47 x | 1.57 x | 1.38 x |
Nbr of stocks (in thousands) | 97,043 | 97,043 | 97,504 | 99,058 | 102,200 | 104,050 | - |
Reference price 2 | 0.5450 | 0.5250 | 1.790 | 1.490 | 1.760 | 0.6800 | 0.6800 |
Announcement Date | 7/18/19 | 7/21/20 | 7/20/21 | 7/21/22 | 8/8/23 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 17.43 | 24.5 | 35.08 | 49.66 | 67.58 | 64.9 | 69.7 |
EBITDA 1 | 3.948 | 5.975 | 9.109 | 13.73 | 15.27 | 11.85 | 13.95 |
EBIT 1 | 3.102 | 4.602 | 7.7 | 12.07 | 12.81 | 9.55 | 11.55 |
Operating Margin | 17.8% | 18.79% | 21.95% | 24.31% | 18.95% | 14.71% | 16.57% |
Earnings before Tax (EBT) 1 | 2.121 | 3.257 | 5.644 | 9.884 | 5.842 | 5.65 | 8 |
Net income 1 | 1.912 | 2.591 | 4.708 | - | 3.871 | 3.8 | 5.7 |
Net margin | 10.97% | 10.58% | 13.42% | - | 5.73% | 5.86% | 8.18% |
EPS 2 | 0.0205 | 0.0256 | 0.0458 | 0.0712 | 0.0372 | 0.0370 | 0.0530 |
Free Cash Flow 1 | 2.214 | 3.042 | 9.51 | 11.26 | 6.334 | 3.8 | 7.75 |
FCF margin | 12.7% | 12.42% | 27.11% | 22.68% | 9.37% | 5.86% | 11.12% |
FCF Conversion (EBITDA) | 56.08% | 50.91% | 104.4% | 82.03% | 41.48% | 32.07% | 55.56% |
FCF Conversion (Net income) | 115.79% | 117.41% | 202% | - | 163.63% | 100% | 135.96% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 7/18/19 | 7/21/20 | 7/20/21 | 7/21/22 | 8/8/23 | - | - |
Balance Sheet Analysis
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | 1.6 | 7 | - | - | 13.3 | 13.2 | 5.8 |
Net Cash position 1 | - | - | 0.8 | 1.1 | - | - | - |
Leverage (Debt/EBITDA) | 0.4053 x | 1.171 x | - | - | 0.871 x | 1.114 x | 0.4158 x |
Free Cash Flow 1 | 2.21 | 3.04 | 9.51 | 11.3 | 6.33 | 3.8 | 7.75 |
ROE (net income / shareholders' equity) | 12.9% | 18.6% | 26.2% | 29% | 24.5% | 16% | 18% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | 0.1900 | 0.2100 | 0.2700 | 0.3500 | 0.3900 | 0.4300 | 0.4900 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | 1.01 | 1.09 | 1.03 | 1.84 | 1.41 | 1.4 | 1.4 |
Capex / Sales | 5.8% | 4.44% | 2.95% | 3.71% | 2.08% | 2.16% | 2.01% |
Announcement Date | 7/18/19 | 7/21/20 | 7/20/21 | 7/21/22 | 8/8/23 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-22.29% | 90.02M | |
-11.43% | 13.72B | |
-44.31% | 2.55B | |
-13.72% | 2.43B | |
-21.19% | 1.31B | |
-.--% | 1.12B | |
+94.36% | 515M | |
+23.08% | 453M | |
+31.39% | 285M | |
-11.03% | 203M |
- Stock Market
- Equities
- SDI Stock
- Financials SDI Group plc