Financials Severn Trent PLC Börse Stuttgart

Equities

SVT

US81814P2092

Water Utilities

Market Closed - Börse Stuttgart 10:14:06 2024-07-11 am EDT 5-day change 1st Jan Change
32.1 EUR +4.95% Intraday chart for Severn Trent PLC +8.40% 0.00%

Valuation

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,430 5,509 7,704 7,242 7,388 8,142 - -
Enterprise Value (EV) 1 11,815 12,068 14,212 14,403 14,575 16,241 16,873 17,508
P/E ratio 34.4 x 26 x -87.4 x 54.6 x 48.4 x 33.4 x 17 x 14.6 x
Yield 4.39% 4.41% 3.32% 3.71% 4.73% 4.45% 4.54% 4.64%
Capitalization / Revenue 2.94 x 3.01 x 3.96 x 3.35 x 3.16 x 3.39 x 3.08 x 2.82 x
EV / Revenue 6.41 x 6.6 x 7.31 x 6.65 x 6.23 x 6.76 x 6.37 x 6.07 x
EV / EBITDA 12.6 x 14.2 x 15.7 x 15.6 x 15.5 x 15.5 x 12.4 x 11.4 x
EV / FCF 101 x 49.7 x 58.3 x -74.8 x -23 x -34.9 x -53.2 x -44.5 x
FCF Yield 0.99% 2.01% 1.71% -1.34% -4.34% -2.87% -1.88% -2.25%
Price to Book 4.36 x 4.82 x 6.04 x 7.47 x 3.71 x 4.64 x 4.43 x 4.2 x
Nbr of stocks (in thousands) 238,172 238,881 250,291 251,557 299,092 299,875 - -
Reference price 2 22.80 23.06 30.78 28.79 24.70 27.15 27.15 27.15
Announcement Date 5/20/20 5/19/21 5/25/22 5/24/23 5/22/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 1,844 1,827 1,943 2,165 2,338 2,403 2,648 2,885
EBITDA 1 935.1 850.5 907.8 926.1 940.1 1,047 1,360 1,532
EBIT 1 570.3 472.8 508.3 508.8 511.8 590.3 881.8 1,034
Operating Margin 30.93% 25.88% 26.16% 23.5% 21.89% 24.56% 33.3% 35.83%
Earnings before Tax (EBT) 1 310.7 267.2 274.1 167.9 201.3 335.2 632.4 747.8
Net income 1 158.8 212.2 -87.2 132.2 140.2 243.3 476.8 558.7
Net margin 8.61% 11.61% -4.49% 6.11% 6% 10.12% 18.01% 19.37%
EPS 2 0.6630 0.8860 -0.3520 0.5270 0.5100 0.8124 1.593 1.863
Free Cash Flow 1 117 242.6 243.6 -192.6 -632.6 -465.7 -317 -393.5
FCF margin 6.34% 13.28% 12.54% -8.9% -27.05% -19.38% -11.97% -13.64%
FCF Conversion (EBITDA) 12.51% 28.52% 26.83% - - - - -
FCF Conversion (Net income) 73.68% 114.33% - - - - - -
Dividend per Share 2 1.001 1.016 1.021 1.068 1.168 1.209 1.232 1.260
Announcement Date 5/20/20 5/19/21 5/25/22 5/24/23 5/22/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 934 887.6 939.6 958.2 985.1 1,062 1,103 1,165 1,173
EBITDA - 421.2 - 456.2 - 469.7 - 471 -
EBIT - 224.6 - 255.6 - 261.7 - 255.1 -
Operating Margin - 25.3% - 26.68% - 24.65% - 21.89% -
Earnings before Tax (EBT) - - - - - - - - -
Net income - - - -180 - - - - -
Net margin - - - -18.79% - - - - -
EPS - - - -0.7300 - - - - -
Dividend per Share - 0.4063 - 0.4086 0.6128 0.4273 - 0.4674 -
Announcement Date 5/20/20 11/26/20 5/19/21 11/23/21 5/25/22 11/22/22 5/24/23 11/22/23 5/22/24
1GBP in Million
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 6,385 6,560 6,508 7,161 7,188 8,100 8,731 9,367
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.828 x 7.713 x 7.169 x 7.732 x 7.646 x 7.738 x 6.418 x 6.114 x
Free Cash Flow 1 117 243 244 -193 -633 -466 -317 -394
ROE (net income / shareholders' equity) 28.9% 21.1% 17.4% 11.8% 7.64% 16.7% 25% 29%
ROA (Net income/ Total Assets) 3.31% 2.3% 1.85% 1.23% 1.54% 2.33% 3.24% 3.26%
Assets 1 4,801 9,226 -4,703 10,731 9,126 10,440 14,724 17,136
Book Value Per Share 2 5.230 4.780 5.100 3.850 6.650 5.860 6.130 6.460
Cash Flow per Share 2 3.740 3.670 3.590 2.970 2.950 2.930 3.580 3.850
Capex 1 777 636 647 740 1,200 1,388 1,350 1,489
Capex / Sales 42.15% 34.8% 33.29% 34.16% 51.31% 57.74% 50.97% 51.62%
Announcement Date 5/20/20 5/19/21 5/25/22 5/24/23 5/22/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
27.15 GBP
Average target price
27.17 GBP
Spread / Average Target
+0.08%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. SVT Stock
  4. SVT Stock
  5. Financials Severn Trent PLC