Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
209 GBX | -0.48% | +17.42% | +41.69% |
04-30 | IG Design says annual profit multiplied thanks to turnaround strategy | AN |
04-30 | AIM WINNERS & LOSERS: Deltic warns on Pensacola; IG Design profit beat | AN |
Valuation
Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 416.4 | 500.9 | 571.3 | 64.99 | 189.6 | 200 | - | - |
Enterprise Value (EV) 1 | 401 | 535.6 | 517 | 40.44 | 149.9 | 130.7 | 121.7 | 108.4 |
P/E ratio | 33.3 x | 30.8 x | 99 x | -25 x | -8.75 x | 31.4 x | 12.4 x | 9.38 x |
Yield | 1.6% | 1.68% | 1.48% | 2.06% | - | - | 2.57% | 3.81% |
Capitalization / Revenue | 0.93 x | 1.01 x | 0.92 x | 0.08 x | 0.27 x | 0.31 x | 0.3 x | 0.29 x |
EV / Revenue | 0.89 x | 1.08 x | 0.83 x | 0.05 x | 0.22 x | 0.21 x | 0.19 x | 0.16 x |
EV / EBITDA | 10.4 x | 11.1 x | 9.4 x | 1.3 x | 3.96 x | 2.63 x | 2.06 x | 1.7 x |
EV / FCF | 12 x | 49.2 x | 44.7 x | -3.54 x | 4.79 x | 4.39 x | 11.3 x | 7.24 x |
FCF Yield | 8.31% | 2.03% | 2.24% | -28.3% | 20.9% | 22.8% | 8.81% | 13.8% |
Price to Book | 2.43 x | 1.43 x | 2.19 x | 0.22 x | 0.74 x | 0.8 x | 0.81 x | 0.93 x |
Nbr of stocks (in thousands) | 78,273 | 96,336 | 96,827 | 96,995 | 96,962 | 95,252 | - | - |
Reference price 2 | 5.320 | 5.200 | 5.900 | 0.6700 | 1.955 | 2.100 | 2.100 | 2.100 |
Announcement Date | 11/06/19 | 28/07/20 | 15/06/21 | 28/06/22 | 20/06/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 448.4 | 494.2 | 619.8 | 784.4 | 695.7 | 636.4 | 656.3 | 681.1 |
EBITDA 1 | 38.7 | 48.1 | 55 | 31.13 | 37.82 | 49.68 | 59.04 | 63.74 |
EBIT 1 | 32.65 | 33.42 | 29.81 | 3.089 | 12.58 | 22.3 | 32.4 | 38.24 |
Operating Margin | 7.28% | 6.76% | 4.81% | 0.39% | 1.81% | 3.5% | 4.94% | 5.62% |
Earnings before Tax (EBT) 1 | 17.28 | 0.263 | 10.42 | 1.789 | -14.77 | 14.82 | 28.05 | 32.99 |
Net income | 11.92 | 14.06 | 5.825 | - | - | - | - | - |
Net margin | 2.66% | 2.84% | 0.94% | - | - | - | - | - |
EPS 2 | 0.1600 | 0.1690 | 0.0596 | -0.0268 | -0.2235 | 0.0669 | 0.1689 | 0.2239 |
Free Cash Flow 1 | 33.32 | 10.88 | 11.57 | -11.43 | 31.29 | 29.78 | 10.72 | 14.98 |
FCF margin | 7.43% | 2.2% | 1.87% | -1.46% | 4.5% | 4.68% | 1.63% | 2.2% |
FCF Conversion (EBITDA) | 86.09% | 22.62% | 21.03% | - | 82.74% | 59.94% | 18.16% | 23.5% |
FCF Conversion (Net income) | 279.39% | 77.37% | 198.6% | - | - | - | - | - |
Dividend per Share 2 | 0.0850 | 0.0875 | 0.0875 | 0.0138 | - | - | 0.0540 | 0.0800 |
Announcement Date | 11/06/19 | 28/07/20 | 15/06/21 | 28/06/22 | 20/06/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | 34.7 | - | - | - | - | - | - |
Net Cash position 1 | 15.4 | - | 54.3 | 24.5 | 39.6 | 69.4 | 78.4 | 91.6 |
Leverage (Debt/EBITDA) | - | 0.7209 x | - | - | - | - | - | - |
Free Cash Flow 1 | 33.3 | 10.9 | 11.6 | -11.4 | 31.3 | 29.8 | 10.7 | 15 |
ROE (net income / shareholders' equity) | 8.89% | 9.47% | 6.72% | -0.88% | 0.41% | 3.7% | 6.5% | 7.9% |
ROA (Net income/ Total Assets) | 5.52% | - | 3.48% | -0.45% | - | - | - | - |
Assets | 216.1 | - | 167.6 | - | - | - | - | - |
Book Value Per Share 2 | 2.190 | 3.620 | 2.700 | 3.080 | 2.630 | 2.630 | 2.590 | 2.250 |
Cash Flow per Share | 0.5200 | 0.2300 | 0.1900 | - | - | - | - | - |
Capex 1 | 5.7 | 8.13 | 7.39 | 6.82 | - | 7.97 | 7.97 | - |
Capex / Sales | 1.27% | 1.65% | 1.19% | 0.87% | - | 1.25% | 1.21% | - |
Announcement Date | 11/06/19 | 28/07/20 | 15/06/21 | 28/06/22 | 20/06/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+41.69% | 254M | |
+12.41% | 16.32B | |
+27.50% | 13.67B | |
+24.58% | 12.49B | |
+9.86% | 11.81B | |
-5.60% | 8.91B | |
+14.12% | 8.64B | |
-0.78% | 8.09B | |
+21.51% | 6.55B | |
+7.89% | 5.92B |
- Stock Market
- Equities
- IGR Stock
- Financials IG Design Group plc