Financials Morgan Sindall Group plc Deutsche Boerse AG

Equities

Market Closed - Deutsche Boerse AG Other stock markets 07:23:20 03/07/2024 BST			5-day change	1st Jan Change
30 ^EUR	+2.04%		-1.96%	+19.05%

06-27	Morgan Sindall Group plc Announces Executive Changes	CI
06-19	Morgan Sindall Group plc Announces Step Down of Kathy Quashie as Non-Executive Director, Effective July 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	724.4	704.5	1,162	706.7	1,028	1,200	-	-
Enterprise Value (EV) ¹	531.7	422.7	856.6	409	631	794	784.3	741.6
P/E ratio	10.6 x	15.6 x	12.3 x	11.7 x	8.85 x	11.5 x	10.6 x	9.95 x
Yield	3.64%	3.98%	3.65%	6.6%	5.15%	4.48%	4.68%	4.89%
Capitalization / Revenue	0.24 x	0.23 x	0.36 x	0.2 x	0.25 x	0.28 x	0.27 x	0.27 x
EV / Revenue	0.17 x	0.14 x	0.27 x	0.11 x	0.15 x	0.19 x	0.18 x	0.16 x
EV / EBITDA	4.65 x	4.67 x	5.64 x	2.52 x	3.75 x	4.65 x	4.35 x	3.86 x
EV / FCF	14.6 x	2.44 x	8.36 x	9.53 x	3.48 x	15.2 x	6.69 x	5.9 x
FCF Yield	6.83%	41%	12%	10.5%	28.7%	6.58%	14.9%	17%
Price to Book	-	1.65 x	2.55 x	1.44 x	1.83 x	1.97 x	1.81 x	1.65 x
Nbr of stocks (in thousands)	44,716	45,985	46,101	46,192	46,408	46,244	-	-
Reference price ²	16.20	15.32	25.20	15.30	22.15	25.95	25.95	25.95
Announcement Date	20/02/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	3,071	3,034	3,213	3,612	4,118	4,224	4,399	4,526
EBITDA ¹	114.4	90.5	151.8	162.1	168.1	170.8	180.5	192.1
EBIT ¹	93.1	68.5	131.3	139.2	141.3	143.4	151.6	162.5
Operating Margin	3.03%	2.26%	4.09%	3.85%	3.43%	3.39%	3.45%	3.59%
Earnings before Tax (EBT) ¹	88.6	60.8	126.2	85.3	143.9	143.7	155.6	166.5
Net income ¹	71.2	45.4	97.9	60.9	117.7	109.3	116	125.5
Net margin	2.32%	1.5%	3.05%	1.69%	2.86%	2.59%	2.64%	2.77%
EPS ²	1.531	0.9810	2.044	1.304	2.504	2.264	2.448	2.609
Free Cash Flow ¹	36.3	173.5	102.5	42.9	181.4	52.27	117.2	125.8
FCF margin	1.18%	5.72%	3.19%	1.19%	4.41%	1.24%	2.67%	2.78%
FCF Conversion (EBITDA)	31.73%	191.71%	67.52%	26.47%	107.91%	30.6%	64.98%	65.47%
FCF Conversion (Net income)	50.98%	382.16%	104.7%	70.44%	154.12%	47.81%	101.08%	100.21%
Dividend per Share ²	0.5900	0.6100	0.9200	1.010	1.140	1.164	1.215	1.269
Announcement Date	20/02/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	193	282	305	298	397	406	416	458
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	36.3	174	103	42.9	181	52.3	117	126
ROE (net income / shareholders' equity)	19.2%	11%	23.3%	22.5%	22.1%	18.5%	18%	17.6%
ROA (Net income/ Total Assets)	-	-	-	-	-	5.17%	5.42%	5.65%
Assets ¹	-	-	-	-	-	2,114	2,141	2,222
Book Value Per Share ²	-	9.280	9.900	10.60	12.10	13.10	14.40	15.70
Cash Flow per Share ²	1.050	3.840	2.310	1.170	4.170	2.140	2.520	2.880
Capex ¹	12.6	5.8	8	11.8	14.6	19	21.1	23.6
Capex / Sales	0.41%	0.19%	0.25%	0.33%	0.35%	0.45%	0.48%	0.52%
Announcement Date	20/02/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

25.95 GBP

Average target price

27.52 GBP

Spread / Average Target

+6.04%

	1st Jan change	Capi.
VINCI	-9.59%	62.32B
LARSEN & TOUBRO LIMITED	+2.49%	59.69B
QUANTA SERVICES, INC.	+17.98%	36.27B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	+13.51%	31.14B
FERROVIAL SE	+11.99%	28.46B
CHINA RAILWAY GROUP LIMITED	+14.96%	20.82B
WSP GLOBAL INC.	+18.39%	19.44B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	+36.78%	17.37B
EMCOR GROUP, INC.	+72.26%	16.77B