Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
158.6 GBX | -0.25% |
|
+0.13% | +4.76% |
06-19 | Sabre Insurance Group plc Appoints Ian Chapple as A Non-Executive Director, Effective 1 September 2024 | CI |
05-24 | HSBC cuts Aviva; Deutsche Bank cuts Ryanair | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 770 | 688.7 | 457.8 | 265.1 | 376.1 | 394 | - | - |
Enterprise Value (EV) 1 | 770 | 688.7 | 457.8 | 265.1 | 376.1 | 394 | 394 | 394 |
P/E ratio | 16.9 x | 17.5 x | 15.3 x | 26.4 x | 21 x | 11 x | 9.02 x | 9.23 x |
Yield | 4.16% | 7.67% | 7.07% | 4.23% | 5.94% | 7.4% | 8.91% | 9.48% |
Capitalization / Revenue | 3.91 x | 3.98 x | 2.7 x | 1.55 x | 1.67 x | 1.57 x | 1.48 x | 1.44 x |
EV / Revenue | 3.91 x | 3.98 x | 2.7 x | 1.55 x | 1.67 x | 1.57 x | 1.48 x | 1.44 x |
EV / EBITDA | 13.6 x | 14 x | 12.3 x | 20.6 x | - | 7.83 x | 6.29 x | 5.75 x |
EV / FCF | 14.3 x | 13.6 x | 13.8 x | - | 15.9 x | 13.6 x | 9.45 x | 8.19 x |
FCF Yield | 6.98% | 7.36% | 7.27% | - | 6.29% | 7.34% | 10.6% | 12.2% |
Price to Book | 2.87 x | 2.59 x | 1.83 x | 1.2 x | 1.57 x | 1.56 x | 1.5 x | 1.48 x |
Nbr of stocks (in thousands) | 249,999 | 249,060 | 249,058 | 249,131 | 248,410 | 248,408 | - | - |
Reference price 2 | 3.080 | 2.765 | 1.838 | 1.064 | 1.514 | 1.586 | 1.586 | 1.586 |
Announcement Date | 07/04/20 | 16/03/21 | 22/03/22 | 14/03/23 | 19/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 197 | 173.2 | 169.3 | 171.3 | 225.1 | 250.2 | 265.3 | 273.8 |
EBITDA 1 | 56.66 | 49.31 | 37.22 | 12.86 | - | 50.3 | 62.6 | 68.5 |
EBIT 1 | 56.5 | 49.14 | 37.22 | 12.76 | 23.61 | 51.95 | 62.1 | 60.9 |
Operating Margin | 28.67% | 28.36% | 21.98% | 7.45% | 10.49% | 20.77% | 23.4% | 22.24% |
Earnings before Tax (EBT) 1 | 56.48 | 49.12 | 37.2 | 12.75 | 23.61 | 46.15 | 55.71 | 59.04 |
Net income 1 | 45.71 | 39.8 | 30.14 | 10.11 | 18.06 | 35.89 | 43.83 | 44.27 |
Net margin | 23.2% | 22.97% | 17.8% | 5.9% | 8.03% | 14.35% | 16.52% | 16.17% |
EPS 2 | 0.1822 | 0.1582 | 0.1198 | 0.0403 | 0.0720 | 0.1445 | 0.1758 | 0.1719 |
Free Cash Flow 1 | 53.76 | 50.68 | 33.28 | - | 23.68 | 28.9 | 41.7 | 48.1 |
FCF margin | 27.28% | 29.26% | 19.66% | - | 10.52% | 11.55% | 15.72% | 17.57% |
FCF Conversion (EBITDA) | 94.88% | 102.78% | 89.43% | - | - | 57.46% | 66.61% | 70.22% |
FCF Conversion (Net income) | 117.61% | 127.34% | 110.43% | - | 131.05% | 80.52% | 95.13% | 108.64% |
Dividend per Share 2 | 0.1280 | 0.2120 | 0.1300 | 0.0450 | 0.0900 | 0.1174 | 0.1414 | 0.1504 |
Announcement Date | 07/04/20 | 16/03/21 | 22/03/22 | 14/03/23 | 19/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
---|---|---|---|---|---|---|---|
Net sales | 86.9 | 85.42 | - | 91.78 | 79.48 | 99.46 | - |
EBITDA | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 27.8 | 21.37 | - | 4.345 | 8.405 | 4.842 | 18.77 |
Net income 1 | - | - | - | 3.459 | 6.648 | 3.822 | 14.24 |
Net margin | - | - | - | 3.77% | 8.36% | 3.84% | - |
EPS 2 | - | - | - | - | 0.0265 | 0.0267 | 0.0453 |
Dividend per Share | 0.0400 | - | 0.0370 | 0.0280 | 0.0170 | 0.009000 | - |
Announcement Date | 28/07/20 | 16/03/21 | - | 26/07/22 | 14/03/23 | 03/08/23 | 19/03/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 53.8 | 50.7 | 33.3 | - | 23.7 | 28.9 | 41.7 | 48.1 |
ROE (net income / shareholders' equity) | 17.2% | 14.9% | 11.6% | 4.25% | 7.77% | 15.5% | 17.7% | 16.7% |
ROA (Net income/ Total Assets) | - | 6.67% | 5.08% | - | - | - | - | - |
Assets 1 | - | 596.5 | 593.2 | - | - | - | - | - |
Book Value Per Share 2 | 1.070 | 1.070 | 1.000 | 0.8900 | 0.9700 | 1.020 | 1.060 | 1.080 |
Cash Flow per Share 2 | 0.2200 | 0.2000 | 0.1300 | 0.0800 | 0.1000 | 0.1200 | 0.1700 | 0.1900 |
Capex 1 | - | 0.01 | 0.03 | - | 1.67 | - | - | - |
Capex / Sales | - | 0.01% | 0.02% | - | 0.74% | - | - | - |
Announcement Date | 07/04/20 | 16/03/21 | 22/03/22 | 14/03/23 | 19/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+4.76% | 499M | |
+56.62% | 66.97B | |
+10.52% | 49.7B | |
+11.28% | 48.54B | |
+37.94% | 38.31B | |
+71.26% | 31.35B | |
+8.06% | 28.68B | |
+22.86% | 24.8B | |
+1.59% | 21.63B | |
+14.58% | 20.72B |
- Stock Market
- Equities
- SBRE Stock
- Financials Sabre Insurance Group plc