SUPER GROUP (SGHC) LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.35 USD | -2.62% |
|
-2.33% | +5.68% |
| 05-08 | Super Group Swings to Q1 Profit, Revenue Rises | MT |
| 05-08 | Earnings Flash (SGHC) SUPER GROUP Posts Q1 Revenue EUR379.3M | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 455.7 | 490.8 | 1,389 | 1,432 | 1,585 | - | - |
| Enterprise Value (EV) 1 | 455.7 | 490.8 | 1,389 | 1,432 | 1,585 | 1,585 | 1,585 |
| P/E ratio | 3.13 x | 2.15 x | 7.36 x | - | 10.4 x | 8.51 x | 8.76 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.5 x | 0.37 x | 1.07 x | 1.02 x | 1.01 x | 0.93 x | 0.92 x |
| EV / Revenue | 0.5 x | 0.37 x | 1.07 x | 1.02 x | 1.01 x | 0.93 x | 0.92 x |
| EV / EBITDA | - | 1.7 x | 6.66 x | 7.26 x | 6.99 x | 5.57 x | 5.03 x |
| EV / FCF | - | 2.37 x | 9.97 x | - | 9.69 x | 7.63 x | - |
| FCF Yield | - | 42.1% | 10% | - | 10.3% | 13.1% | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 55,000 | 56,250 | 495,530 | 498,512 | 501,431 | - | - |
| Reference price 2 | 10.12 | 9.920 | 3.000 | 3.170 | 3.390 | 3.390 | 3.390 |
| Announcement Date | 09/09/21 | 13/04/22 | 14/03/23 | 06/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 908 | 1,321 | 1,292 | 1,400 | 1,575 | 1,713 | 1,722 |
| EBITDA 1 | - | 289.5 | 208.5 | 197.3 | 226.8 | 284.4 | 315.4 |
| EBIT 1 | - | 205.9 | 142.7 | - | 191 | 226.2 | 222 |
| Operating Margin | - | 15.59% | 11.05% | - | 12.12% | 13.21% | 12.89% |
| Earnings before Tax (EBT) 1 | - | 225.9 | 233.7 | 16.8 | 172.9 | 212.9 | 219.6 |
| Net income 1 | 149.2 | 235.9 | 181.4 | - | 149.6 | 186 | 186.6 |
| Net margin | 16.43% | 17.86% | 14.04% | - | 9.5% | 10.86% | 10.83% |
| EPS 2 | 3.238 | 4.613 | 0.4078 | - | 0.3267 | 0.3983 | 0.3870 |
| Free Cash Flow 1 | - | 206.7 | 139.3 | - | 163.6 | 207.8 | - |
| FCF margin | - | 15.65% | 10.78% | - | 10.39% | 12.13% | - |
| FCF Conversion (EBITDA) | - | 71.41% | 66.82% | - | 72.12% | 73.07% | - |
| FCF Conversion (Net income) | - | 87.63% | 76.77% | - | 109.33% | 111.7% | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 09/09/21 | 13/04/22 | 14/03/23 | 06/03/24 | - | - | - |
1EUR in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 312.6 | 334.5 | 320.8 | 307.8 | 329.1 | 338.5 | 380.8 | 356.9 | 359.9 | 379.3 | 402.5 | 386.8 | 407.3 |
| EBITDA 1 | 76.05 | 61.47 | 63.62 | 56.14 | 42.31 | 34.67 | 70.03 | 53.76 | 36.23 | 46.46 | 76.33 | 55.47 | 48.4 |
| EBIT 1 | 54.77 | 45.48 | 48.45 | 40.4 | 23.49 | 13.23 | 49.72 | 33.91 | - | 26.56 | 63.85 | 47.6 | 40.95 |
| Operating Margin | 17.52% | 13.6% | 15.1% | 13.12% | 7.14% | 3.91% | 13.06% | 9.5% | - | 7% | 15.86% | 12.31% | 10.05% |
| Earnings before Tax (EBT) 1 | 54.82 | -154.3 | 304.2 | 45.52 | 38.3 | 4.513 | 41.76 | 15.37 | -44.9 | 48.71 | 58.5 | 38.57 | 32.67 |
| Net income 1 | 50.47 | -163.2 | 298.6 | 34.63 | 11.47 | -2.406 | 26.58 | 9.876 | - | 41.18 | 51.13 | 33.7 | 28.6 |
| Net margin | 16.15% | -48.8% | 93.06% | 11.25% | 3.48% | -0.71% | 6.98% | 2.77% | - | 10.86% | 12.7% | 8.71% | 7.02% |
| EPS 2 | 0.1028 | -0.3524 | 0.6196 | 0.0719 | 0.0220 | -0.005170 | 0.0579 | 0.0211 | - | 0.0884 | 0.1077 | 0.0897 | 0.0757 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22/11/22 | 25/05/22 | 11/08/22 | 22/11/22 | 14/03/23 | 24/05/23 | 17/08/23 | 09/11/23 | 06/03/24 | 08/05/24 | - | - | - |
1EUR in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 207 | 139 | - | 164 | 208 | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | 3.15 | - | - | - | - | - |
| Capex / Sales | - | 0.24% | - | - | - | - | - |
| Announcement Date | 09/09/21 | 13/04/22 | 14/03/23 | 06/03/24 | - | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
3.39
USD
Average target price
5.333
USD
Spread / Average Target
+57.33%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +5.68% | 1.7B | |
| +4.41% | 32.64B | |
| -12.00% | 21.57B | |
| -11.25% | 20.94B | |
| +19.01% | 20.33B | |
| +18.74% | 19.77B | |
| -22.98% | 18.32B | |
| +3.65% | 10.28B | |
| -22.95% | 7.82B | |
| +7.44% | 7.62B |
- Stock Market
- Equities
- SGHC Stock
- Financials Super Group (SGHC) Limited
