Financials Vanquis Banking Group plc Deutsche Boerse AG

Equities

Real-time Estimate Tradegate Other stock markets 05:09:17 2024-07-02 am EDT			5-day change	1st Jan Change
0.579 ^EUR	+0.17%		-1.90%	-61.81%

May. 16	Barclays raises Travis Perkins to 'overweight'	AN
May. 16	Vanquis Banking Group plc Announces the Termination of Elizabeth Grace Chambers and Margot Cathleen James as Director	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,144	769.8	901	479.9	327.6	125	-	-
Enterprise Value (EV) ¹	2,816	2,124	2,106	1,931	2,117	125	125	125
P/E ratio	13.8 x	-9.33 x	-28.1 x	6.27 x	-53.8 x	-60.2 x	9.26 x	2.17 x
Yield	5.47%	-	3.34%	8%	4.64%	2.04%	3.46%	10.9%
Capitalization / Revenue	1.15 x	0.95 x	1.5 x	1 x	0.67 x	0.25 x	0.23 x	0.21 x
EV / Revenue	1.15 x	0.95 x	1.5 x	1 x	0.67 x	0.25 x	0.23 x	0.21 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.56 x	1.2 x	1.44 x	0.79 x	0.56 x	0.22 x	0.21 x	0.2 x
Nbr of stocks (in thousands)	250,253	250,762	250,842	250,976	253,537	254,613	-	-
Reference price ²	4.571	3.070	3.592	1.912	1.292	0.4910	0.4910	0.4910
Announcement Date	2/27/20	5/10/21	3/31/22	3/31/23	3/27/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	998.3	807.8	602.6	480.7	488.8	500.9	534.4	581.8
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	234.6	22.5	117.8	185.4	138.3	190.9	224.8	272.5
Operating Margin	23.5%	2.79%	19.55%	38.57%	28.29%	38.11%	42.07%	46.83%
Earnings before Tax (EBT) ¹	128.8	-113.5	4.1	110.1	-4.4	-2.621	18.3	77.92
Net income ¹	84.4	-83.4	-32.1	77.4	-6	-1.984	18.81	57.07
Net margin	8.45%	-10.32%	-5.33%	16.1%	-1.23%	-0.4%	3.52%	9.81%
EPS ²	0.3310	-0.3290	-0.1280	0.3050	-0.0240	-0.008160	0.0530	0.2263
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2500	-	0.1200	0.1530	0.0600	0.0100	0.0170	0.0536
Announcement Date	2/27/20	5/10/21	3/31/22	3/31/23	3/27/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	1,672	1,354	1,205	1,451	1,790	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	16.5%	-4.07%	22.5%	15.7%	2.87%	1.65%	3.77%	10.6%
ROA (Net income/ Total Assets)	4.09%	-0.94%	4.97%	3.61%	0.59%	0.33%	0.73%	2.08%
Assets ¹	2,065	8,915	-645.9	2,143	-1,017	-601.3	2,576	2,748
Book Value Per Share ²	2.920	2.550	2.490	2.420	2.300	2.260	2.320	2.520
Cash Flow per Share	0.3900	-	-	-	-	-	-	-
Capex	-	-	1.3	-	-	-	-	-
Capex / Sales	-	-	0.22%	-	-	-	-	-
Announcement Date	2/27/20	5/10/21	3/31/22	3/31/23	3/27/24	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.491 GBP

Average target price

0.9157 GBP

Spread / Average Target

+86.50%

	1st Jan change	Capi.
BAJAJ FINANCE LIMITED	-1.27%	53.88B
BAJAJ FINSERV LTD.	-6.63%	30.18B
JIO FINANCIAL SERVICES LIMITED	+51.45%	26.86B
ORIX CORPORATION	+36.45%	25.43B
SYNCHRONY FINANCIAL	+25.98%	19.32B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	+11.34%	14.44B
MUTHOOT FINANCE LIMITED	+22.12%	8.6B
SOFI TECHNOLOGIES, INC.	-35.38%	6.8B
HOUSING AND URBAN DEVELOPMENT CORPORATION LIMITED	+121.24%	6.75B