Financials Vistry Group PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:03 2024-05-31 am EDT			5-day change	1st Jan Change
1,288 ^GBX	+0.47%		-1.68%	+40.38%

May. 29	Global markets live: BHP, Anglo American, Lenovo, Nvidia, Apple...
May. 29	IDS agrees to takeover by Daniel Kretinsky-led group	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,009	2,080	2,621	2,162	3,166	4,352	-	-
Enterprise Value (EV) ¹	1,647	2,084	2,420	2,044	3,255	4,332	4,189	4,028
P/E ratio	12.9 x	27.1 x	10.4 x	7.25 x	14.4 x	15.2 x	12.5 x	11 x
Yield	4.7%	2.13%	5.07%	8.79%	-	3.75%	5.33%	6.01%
Capitalization / Revenue	1.78 x	1.15 x	1.11 x	0.79 x	0.89 x	1.03 x	1 x	0.92 x
EV / Revenue	1.46 x	1.15 x	1.03 x	0.75 x	0.91 x	1.03 x	0.96 x	0.85 x
EV / EBITDA	8.28 x	10.3 x	7.03 x	4.89 x	5.79 x	8.54 x	7.44 x	6.57 x
EV / FCF	7.63 x	11.6 x	9.12 x	39.9 x	-43.5 x	12.7 x	12 x	10.5 x
FCF Yield	13.1%	8.59%	11%	2.51%	-2.3%	7.9%	8.33%	9.55%
Price to Book	1.4 x	0.95 x	1.1 x	0.45 x	0.96 x	1.23 x	1.2 x	1.14 x
Nbr of stocks (in thousands)	153,592	221,351	221,404	345,711	345,068	337,884	-	-
Reference price ²	13.08	9.395	11.84	6.255	9.175	12.88	12.88	12.88
Announcement Date	2/27/20	3/4/21	3/2/22	3/22/23	3/14/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,131	1,812	2,359	2,729	3,564	4,207	4,345	4,724
EBITDA ¹	198.8	202.7	344.4	417.8	562	507.4	563.3	613.4
EBIT ¹	192.6	171	311.9	382.5	487.9	457.1	522.7	574.2
Operating Margin	17.03%	9.44%	13.22%	14.02%	13.69%	10.86%	12.03%	12.15%
Earnings before Tax (EBT) ¹	174.8	98.66	319.5	247.5	304.8	395.9	475.2	547.9
Net income ¹	138.4	76.81	254.1	204.3	223.4	275.9	330.2	373.9
Net margin	12.24%	4.24%	10.77%	7.49%	6.27%	6.56%	7.6%	7.91%
EPS ²	1.014	0.3470	1.141	0.8630	0.6370	0.8497	1.029	1.171
Free Cash Flow ¹	215.8	179	265.5	51.29	-74.9	342.1	348.9	384.7
FCF margin	19.09%	9.88%	11.25%	1.88%	-2.1%	8.13%	8.03%	8.14%
FCF Conversion (EBITDA)	108.55%	88.31%	77.08%	12.27%	-	67.42%	61.94%	62.72%
FCF Conversion (Net income)	155.97%	233.08%	104.47%	25.1%	-	123.97%	105.65%	102.9%
Dividend per Share ²	0.6150	0.2000	0.6000	0.5500	-	0.4828	0.6859	0.7735
Announcement Date	2/27/20	3/4/21	3/2/22	3/22/23	3/14/24	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	4.27	-	-	88.8	-	-	-
Net Cash position ¹	362	-	201	118	-	19.5	163	324
Leverage (Debt/EBITDA)	-	0.021 x	-	-	0.158 x	-	-	-
Free Cash Flow ¹	216	179	265	51.3	-74.9	342	349	385
ROE (net income / shareholders' equity)	13%	6.7%	11.1%	7.25%	6.8%	8.59%	9.89%	10.8%
ROA (Net income/ Total Assets)	8.19%	2.83%	6.8%	4.15%	3.69%	4.69%	7.8%	9.63%
Assets ¹	1,689	2,714	3,738	4,930	6,051	5,885	4,232	3,884
Book Value Per Share ²	9.330	9.940	10.80	13.80	9.590	10.50	10.80	11.30
Cash Flow per Share ²	1.590	0.8200	1.200	0.2200	-0.2100	1.010	1.430	1.640
Capex ¹	0.57	2.63	1.55	1.59	2.8	4.35	4.81	4.79
Capex / Sales	0.05%	0.15%	0.07%	0.06%	0.08%	0.1%	0.11%	0.1%
Announcement Date	2/27/20	3/4/21	3/2/22	3/22/23	3/14/24	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

12.88 GBP

Average target price

11.9 GBP

Spread / Average Target

-7.63%

	1st Jan change	Capi.
VISTRY GROUP PLC	+40.38%	5.54B
DR HORTON	-2.75%	48.67B
PULTEGROUP, INC.	+13.66%	24.68B
DAIWA HOUSE INDUSTRY CO., LTD.	-2.27%	16.99B
SEKISUI HOUSE, LTD.	+12.77%	14.56B
TOLL BROTHERS, INC.	+18.34%	12.52B
THE BERKELEY GROUP HOLDINGS PLC	+11.77%	7.06B
SUMITOMO FORESTRY CO., LTD.	+29.10%	7.06B
TAYLOR WIMPEY PLC	+0.07%	6.63B
BARRATT DEVELOPMENTS PLC	-10.56%	6.21B