Stock BMT BRAIME GROUP PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Braime Group PLC

Equities

BMT

GB0001185270

Industrial Machinery & Equipment

Market Closed - London S.E.
Other stock markets
 11:35:11 2024-04-26 am EDT 		5-day change 1st Jan Change
1,350 GBX 0.00% Intraday chart for Braime Group PLC -3.57% -6.90%
Apr. 22 Braime profit slumps as commercial vehicle industry struggles in 2023 AN
Apr. 22 Braime Group PLC Proposes Second Interim Dividend for the Year Ended December 31, 2023, Payable on May 24, 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 12.72 23.76 25.2 22.99 32.88 28.85
Enterprise Value (EV) 1 14.71 25.32 28.05 25.97 36.82 33.55
P/E ratio 7.54 x 11.6 x 19.6 x 24.8 x 48.7 x 11.1 x
Yield 1.13% 0.66% 0.63% 0.83% 0.55% 0.65%
Capitalization / Revenue 0.4 x 0.67 x 0.75 x 0.7 x 0.9 x 0.64 x
EV / Revenue 0.47 x 0.71 x 0.84 x 0.79 x 1.01 x 0.75 x
EV / EBITDA 5.15 x 6.78 x 8.71 x 11.4 x 9.14 x 6.08 x
EV / FCF 21.5 x -54.6 x -33.4 x 61.8 x -70.5 x -58 x
FCF Yield 4.65% -1.83% -3% 1.62% -1.42% -1.72%
Price to Book 1.14 x 1.85 x 1.81 x 1.34 x 2.04 x 1.58 x
Nbr of stocks (in thousands) 1,440 1,440 1,440 1,440 1,440 1,440
Reference price 2 9.000 17.50 18.50 14.20 22.50 21.30
Announcement Date 5/18/18 5/14/19 5/29/20 5/26/21 5/20/22 5/22/23
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 31.45 35.72 33.43 32.8 36.41 44.88
EBITDA 1 2.859 3.737 3.219 2.275 4.029 5.515
EBIT 1 2.062 2.962 2.199 1.233 2.957 4.257
Operating Margin 6.56% 8.29% 6.58% 3.76% 8.12% 9.49%
Earnings before Tax (EBT) 1 2.201 3.017 1.746 1.195 1.07 3.822
Net income 1 1.719 2.178 1.36 0.823 0.665 2.768
Net margin 5.47% 6.1% 4.07% 2.51% 1.83% 6.17%
EPS 2 1.194 1.512 0.9444 0.5715 0.4618 1.922
Free Cash Flow 1 0.6844 -0.4636 -0.8408 0.4202 -0.522 -0.5786
FCF margin 2.18% -1.3% -2.51% 1.28% -1.43% -1.29%
FCF Conversion (EBITDA) 23.94% - - 18.47% - -
FCF Conversion (Net income) 39.81% - - 51.06% - -
Dividend per Share 2 0.1020 0.1150 0.1160 0.1180 0.1245 0.1375
Announcement Date 5/18/18 5/14/19 5/29/20 5/26/21 5/20/22 5/22/23
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1.99 1.56 2.85 2.98 3.94 4.71
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.696 x 0.4182 x 0.886 x 1.309 x 0.9772 x 0.8533 x
Free Cash Flow 1 0.68 -0.46 -0.84 0.42 -0.52 -0.58
ROE (net income / shareholders' equity) 15.1% 18.3% 9.75% 5.83% 4.89% 15.6%
ROA (Net income/ Total Assets) 7.1% 8.8% 5.92% 3.23% 7.14% 8.65%
Assets 1 24.2 24.75 22.96 25.47 9.315 32
Book Value Per Share 2 7.860 9.480 10.20 10.60 11.00 13.50
Cash Flow per Share 2 0.8000 1.610 1.170 1.060 1.020 1.010
Capex 1 0.62 1.77 1.66 2.06 2.07 2.05
Capex / Sales 1.97% 4.95% 4.97% 6.27% 5.7% 4.57%
Announcement Date 5/18/18 5/14/19 5/29/20 5/26/21 5/20/22 5/22/23
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
BRAIME GROUP PLC Stock Braime Group PLC
-6.90% 27.2M
ATLAS COPCO AB Stock Atlas Copco AB
+11.73% 82.35B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+20.17% 71.09B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+20.89% 37.73B
XYLEM INC. Stock Xylem Inc.
+15.77% 32.01B
FANUC CORPORATION Stock Fanuc Corporation
+9.19% 27.2B
FORTIVE CORPORATION Stock Fortive Corporation
+3.18% 26.74B
SANDVIK AB Stock Sandvik AB
+4.22% 26B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+16.93% 25.5B
DOVER CORPORATION Stock Dover Corporation
+17.14% 24.76B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. BMT Stock
  4. Financials Braime Group PLC