3I INFRASTRUCTURE PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 327 GBX | -0.30% |
|
-2.53% | +1.71% |
| 05-08 | 3i Infrastructure beats total return expectations | AN |
| 05-08 | 3i Infrastructure beats total return expectations; lifts dividend | AN |
Valuation
| Fiscal Period: Maart | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,206 | 2,643 | 3,098 | 2,887 | 3,016 | - | - |
| Enterprise Value (EV) 1 | 2,206 | 2,643 | 3,098 | 3,383 | 3,698 | 3,912 | 3,016 |
| P/E ratio | - | - | - | - | - | - | - |
| Yield | 3.72% | 3.31% | 3.01% | 3.56% | 3.87% | 4.12% | 4.37% |
| Capitalization / Revenue | 8,686,217 x | - | - | - | - | - | - |
| EV / Revenue | 8,686,217 x | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.97 x | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 891,434 | 891,434 | 891,434 | 922,350 | 922,350 | - | - |
| Reference price 2 | 2.475 | 2.965 | 3.475 | 3.130 | 3.270 | 3.270 | 3.270 |
| Announcement Date | 07/05/20 | 11/05/21 | 10/05/22 | 10/05/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 254 | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 206 | - | - | 410 | 382 | 406.6 | 405.2 | - |
| Operating Margin | 81.1% | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | 394 | 347 | 385.2 | 384.6 | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0920 | 0.0980 | 0.1045 | 0.1115 | - | 0.1265 | 0.1347 | 0.1429 |
| Announcement Date | 07/05/20 | 11/05/21 | 10/05/22 | 10/05/23 | 08/05/24 | - | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 496 | 682 | 896 | - |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.7% | 8.84% | 15.9% | 13.6% | 9.6% | 10% | 11.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share | 2.550 | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 07/05/20 | 11/05/21 | 10/05/22 | 10/05/23 | - | - | - |
1GBP in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
3.27
GBP
Average target price
3.808
GBP
Spread / Average Target
+16.44%
| 1st Jan change | Capi. | |
|---|---|---|
| +1.71% | 3.87B | |
| +6.99% | 13.17B | |
| +19.18% | 10.18B | |
| -0.80% | 5.55B | |
| +7.86% | 5.3B | |
| +23.02% | 4.87B | |
| -8.00% | 4.72B | |
| +19.35% | 4.54B | |
| +1.37% | 4.02B | |
| +2.73% | 3.38B |
- Stock Market
- Equities
- 3IN Stock
- Financials 3i Infrastructure plc
