SIG PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.55 GBX | -1.35% |
|
-4.66% | -23.50% |
| 06-24 | Europe closes up; Prudential eggs FTSE 100 higher | AN |
| 06-24 | Stocks rise but markets "politically charged" | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 727.6 | 372 | 561.9 | 342.4 | 383.7 | 295.1 | - | - |
| Enterprise Value (EV) 1 | 1,183 | 610.2 | 926.9 | 786.9 | 842.1 | 816.5 | 823.2 | 816.1 |
| P/E ratio | -5.86 x | -1.31 x | -19.8 x | 22.8 x | -8.79 x | -10 x | -134 x | 20.2 x |
| Yield | 1.02% | - | - | - | - | - | 0.2% | 1.64% |
| Capitalization / Revenue | 0.34 x | 0.2 x | 0.25 x | 0.12 x | 0.14 x | 0.11 x | 0.11 x | 0.1 x |
| EV / Revenue | 0.55 x | 0.33 x | 0.4 x | 0.29 x | 0.3 x | 0.31 x | 0.3 x | 0.29 x |
| EV / EBITDA | 10.2 x | 40.4 x | 8.2 x | 5.02 x | 6.38 x | 7.15 x | 6.22 x | 5.37 x |
| EV / FCF | 9.8 x | -8.3 x | -42.9 x | 6.68 x | 201 x | -28.8 x | -114 x | 60.3 x |
| FCF Yield | 10.2% | -12% | -2.33% | 15% | 0.5% | -3.47% | -0.88% | 1.66% |
| Price to Book | 2.47 x | 0.9 x | 2.12 x | 1.27 x | 1.68 x | 1.58 x | 1.57 x | 1.44 x |
| Nbr of stocks (in thousands) | 591,557 | 1,181,557 | 1,181,432 | 1,156,742 | 1,148,929 | 1,155,135 | - | - |
| Reference price 2 | 1.230 | 0.3148 | 0.4756 | 0.2960 | 0.3340 | 0.2555 | 0.2555 | 0.2555 |
| Announcement Date | 29/05/20 | 25/03/21 | 11/03/22 | 08/03/23 | 05/03/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,161 | 1,874 | 2,291 | 2,744 | 2,761 | 2,658 | 2,736 | 2,842 |
| EBITDA 1 | 115.8 | 15.1 | 113.1 | 156.6 | 132.1 | 114.1 | 132.4 | 151.9 |
| EBIT 1 | 39.6 | -53.3 | 41.4 | 80.2 | 53.1 | 28.65 | 50.27 | 67.92 |
| Operating Margin | 1.83% | -2.84% | 1.81% | 2.92% | 1.92% | 1.08% | 1.84% | 2.39% |
| Earnings before Tax (EBT) 1 | -108.9 | -202.3 | -15.9 | 27.5 | -31.9 | -18.2 | 0.8 | 23.83 |
| Net income 1 | -124.5 | -139.2 | -28.3 | 15.5 | -43.4 | -29.4 | -2.267 | 14.67 |
| Net margin | -5.76% | -7.43% | -1.24% | 0.56% | -1.57% | -1.11% | -0.08% | 0.52% |
| EPS 2 | -0.2100 | -0.2400 | -0.0240 | 0.0130 | -0.0380 | -0.0255 | -0.001900 | 0.0127 |
| Free Cash Flow 1 | 120.7 | -73.5 | -21.6 | 117.8 | 4.2 | -28.34 | -7.229 | 13.53 |
| FCF margin | 5.59% | -3.92% | -0.94% | 4.29% | 0.15% | -1.07% | -0.26% | 0.48% |
| FCF Conversion (EBITDA) | 104.23% | - | - | 75.22% | 3.18% | - | - | 8.91% |
| FCF Conversion (Net income) | - | - | - | 760% | - | - | - | 92.27% |
| Dividend per Share 2 | 0.0125 | - | - | - | - | - | 0.000500 | 0.004200 |
| Announcement Date | 29/05/20 | 25/03/21 | 11/03/22 | 08/03/23 | 05/03/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2023 S1 |
|---|---|---|
| Net sales 1 | - | 1,423 |
| EBITDA | - | - |
| EBIT 1 | - | 32.7 |
| Operating Margin | - | 2.3% |
| Earnings before Tax (EBT) | - | - |
| Net income | -53.8 | - |
| Net margin | - | - |
| EPS | -0.0910 | - |
| Dividend per Share | - | - |
| Announcement Date | 24/09/20 | 08/08/23 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 455 | 238 | 365 | 445 | 458 | 521 | 528 | 521 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.933 x | 15.77 x | 3.227 x | 2.838 x | 3.47 x | 4.568 x | 3.988 x | 3.429 x |
| Free Cash Flow 1 | 121 | -73.5 | -21.6 | 118 | 4.2 | -28.3 | -7.23 | 13.5 |
| ROE (net income / shareholders' equity) | -0.08% | -46.4% | 1.31% | 14% | 1.77% | -6.67% | 2.75% | 9.68% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | -2.73% | -0.62% | 0.91% |
| Assets 1 | - | - | - | - | - | 1,077 | 363.1 | 1,611 |
| Book Value Per Share 2 | 0.5000 | 0.3500 | 0.2200 | 0.2300 | 0.2000 | 0.1600 | 0.1600 | 0.1800 |
| Cash Flow per Share 2 | 0.2600 | -0.0600 | -0 | 0.1100 | 0.1000 | 0.0100 | 0.0300 | 0.0500 |
| Capex 1 | 34.5 | 20.8 | 18.6 | 14.5 | 15.7 | 21.1 | 20.9 | 22.1 |
| Capex / Sales | 1.6% | 1.11% | 0.81% | 0.53% | 0.57% | 0.79% | 0.76% | 0.78% |
| Announcement Date | 29/05/20 | 25/03/21 | 11/03/22 | 08/03/23 | 05/03/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
0.2555
GBP
Average target price
0.2876
GBP
Spread / Average Target
+12.57%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.50% | 380M | |
| -0.53% | 39.41B | |
| +13.44% | 11.1B | |
| +3.95% | 5.91B | |
| -8.96% | 4.8B | |
| +86.97% | 2.45B | |
| -19.11% | 817M | |
| +19.20% | 743M | |
| +13.67% | 669M | |
| -14.72% | 450M |
- Stock Market
- Equities
- SHI Stock
- Financials SIG plc
