ELITE COMMERCIAL REIT |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.235 GBX | 0.00% |
|
-99.00% | -99.16% |
| 05-03 | Elite Commercial REIT’s DPU Down 21% in Q1 2024 | MT |
| 04-26 | Elite Commercial REIT Uses Minimal Portion of Offering Proceeds For Expenses | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 220.5 | 316.2 | 226.1 | 135.2 | 138 | - | - |
| Enterprise Value (EV) 1 | 302.3 | 520.6 | 439 | 135.2 | 236 | 235 | 138 |
| P/E ratio | 9.46 x | -62.7 x | -12.3 x | -6.09 x | 6.81 x | 7.23 x | 6.91 x |
| Yield | 6.73% | 8.17% | 10.2% | - | 12.6% | 15.1% | 13.6% |
| Capitalization / Revenue | 10.5 x | 9.1 x | 6.1 x | 3.59 x | 3.57 x | 3.51 x | 3.52 x |
| EV / Revenue | 14.4 x | 15 x | 11.8 x | 3.59 x | 6.1 x | 5.98 x | 3.52 x |
| EV / EBITDA | 19.4 x | 17.8 x | 13.7 x | - | 7 x | 6.98 x | 4.02 x |
| EV / FCF | 14 x | 39.2 x | 21.5 x | - | 8.82 x | 8.91 x | 5.24 x |
| FCF Yield | 7.15% | 2.55% | 4.65% | - | 11.3% | 11.2% | 19.1% |
| Price to Book | 1.02 x | 1.09 x | 0.9 x | - | 0.5 x | 0.5 x | 0.59 x |
| Nbr of stocks (in thousands) | 334,134 | 475,468 | 481,128 | 482,966 | 587,085 | - | - |
| Reference price 2 | 0.6600 | 0.6650 | 0.4700 | 0.2800 | 0.2350 | 0.2350 | 0.2350 |
| Announcement Date | 01/02/21 | 20/02/22 | 13/02/23 | 18/02/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 20.96 | 34.73 | 37.08 | 37.64 | 38.67 | 39.28 | 39.2 |
| EBITDA 1 | 15.56 | 29.19 | 31.95 | - | 33.7 | 33.66 | 34.32 |
| EBIT 1 | 15.56 | 29.19 | 31.95 | 38.25 | 33.7 | 33.66 | 34.32 |
| Operating Margin | 74.25% | 84.05% | 86.18% | 101.62% | 87.16% | 85.71% | 87.55% |
| Earnings before Tax (EBT) 1 | 29.1 | -3.371 | -16.84 | -21.38 | 21.87 | 22.52 | 23.16 |
| Net income 1 | 23.36 | -4.741 | -18.33 | -22.17 | 19.78 | 20.4 | 19.69 |
| Net margin | 111.42% | -13.65% | -49.45% | -58.9% | 51.16% | 51.93% | 50.23% |
| EPS 2 | 0.0698 | -0.0106 | -0.0383 | -0.0460 | 0.0345 | 0.0325 | 0.0340 |
| Free Cash Flow 1 | 21.61 | 13.29 | 20.42 | - | 26.74 | 26.38 | 26.33 |
| FCF margin | 103.11% | 38.27% | 55.09% | - | 69.16% | 67.16% | 67.17% |
| FCF Conversion (EBITDA) | 138.86% | 45.53% | 63.92% | - | 79.35% | 78.36% | 76.72% |
| FCF Conversion (Net income) | 92.53% | - | - | - | 135.16% | 129.31% | 133.72% |
| Dividend per Share 2 | 0.0444 | 0.0543 | 0.0481 | - | 0.0295 | 0.0354 | 0.0320 |
| Announcement Date | 01/02/21 | 20/02/22 | 13/02/23 | 18/02/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 S1 | 2025 S2 |
|---|---|---|
| Net sales 1 | 21.3 | 18.5 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | - | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 81.8 | 204 | 213 | - | 98 | 97 | - |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.252 x | 7.001 x | 6.661 x | - | 2.908 x | 2.881 x | - |
| Free Cash Flow 1 | 21.6 | 13.3 | 20.4 | - | 26.7 | 26.4 | 26.3 |
| ROE (net income / shareholders' equity) | 10.8% | 9.28% | -6.83% | - | 6.12% | 5.64% | 8.35% |
| ROA (Net income/ Total Assets) | 7.02% | -1.09% | -3.59% | - | 4.1% | 4% | 4.38% |
| Assets 1 | 332.9 | 433.1 | 510.1 | - | 482.5 | 510.6 | 449.5 |
| Book Value Per Share 2 | 0.6500 | 0.6100 | 0.5200 | - | 0.4700 | 0.4700 | 0.4000 |
| Cash Flow per Share 2 | - | 0.0500 | 0.0600 | - | 0.0400 | 0.0300 | - |
| Capex 1 | - | 9.4 | 7.44 | - | 4.5 | 3 | 5 |
| Capex / Sales | - | 27.06% | 20.06% | - | 11.64% | 7.64% | 12.76% |
| Announcement Date | 01/02/21 | 20/02/22 | 13/02/23 | 18/02/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.235
GBP
Average target price
0.3267
GBP
Spread / Average Target
+39.01%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -99.16% | 173M | |
| -4.71% | 20.96B | |
| +0.50% | 13.5B | |
| +19.40% | 11.97B | |
| -6.80% | 9.62B | |
| +0.12% | 8.47B | |
| -14.85% | 8.42B | |
| +3.08% | 7.71B | |
| -16.16% | 5.77B | |
| +6.96% | 5.39B |
- Stock Market
- Equities
- MXNU Stock
- Financials Elite Commercial REIT
