CALEDONIA INVESTMENTS PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,550 GBX | +0.14% |
|
+2.90% | -0.14% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,457 | 1,637 | 1,335 | 1,450 | 1,919 | 1,838 |
| Enterprise Value (EV) 1 | 1,250 | 1,524 | 1,220 | 1,451 | 1,578 | 1,882 |
| P/E ratio | 55.9 x | 8.4 x | -7.73 x | 3.16 x | 3.21 x | 13.1 x |
| Yield | 2.15% | 1.99% | 2.51% | 2.38% | 1.83% | 1.99% |
| Capitalization / Revenue | 27.6 x | 7.15 x | -8.73 x | 3.01 x | 3.08 x | 10.4 x |
| EV / Revenue | 23.7 x | 6.66 x | -7.98 x | 3.01 x | 2.53 x | 10.7 x |
| EV / EBITDA | 40.3 x | 7.46 x | -7.25 x | 3.17 x | 2.67 x | 12.6 x |
| EV / FCF | 1,176 x | 12.9 x | -12.9 x | 5.1 x | 4.25 x | 21.2 x |
| FCF Yield | 0.09% | 7.73% | -7.76% | 19.6% | 23.5% | 4.72% |
| Price to Book | 0.79 x | 0.82 x | 0.75 x | 0.65 x | 0.69 x | 0.66 x |
| Nbr of stocks (in thousands) | 54,997 | 54,917 | 54,832 | 54,837 | 54,209 | 54,208 |
| Reference price 2 | 26.50 | 29.80 | 24.35 | 26.45 | 35.40 | 33.90 |
| Announcement Date | 6/19/18 | 6/18/19 | 6/24/20 | 6/17/21 | 5/25/22 | 6/15/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 52.8 | 228.8 | -152.9 | 481.6 | 622.9 | 176.2 |
| EBITDA 1 | 31 | 204.3 | -168.3 | 457.1 | 591.9 | 149.5 |
| EBIT 1 | 30.2 | 203.3 | -169.5 | 456 | 590.7 | 148.4 |
| Operating Margin | 57.2% | 88.85% | 110.86% | 94.68% | 94.83% | 84.22% |
| Earnings before Tax (EBT) 1 | 22.2 | 196.9 | -171.9 | 455.8 | 592 | 149.2 |
| Net income 1 | 26.5 | 198.2 | -172.9 | 466 | 611.2 | 142.9 |
| Net margin | 50.19% | 86.63% | 113.08% | 96.76% | 98.12% | 81.1% |
| EPS 2 | 0.4740 | 3.547 | -3.150 | 8.378 | 11.02 | 2.590 |
| Free Cash Flow 1 | 1.062 | 117.8 | -94.75 | 284.8 | 371.4 | 88.85 |
| FCF margin | 2.01% | 51.51% | 61.97% | 59.14% | 59.62% | 50.43% |
| FCF Conversion (EBITDA) | 3.43% | 57.68% | - | 62.31% | 62.74% | 59.43% |
| FCF Conversion (Net income) | 4.01% | 59.46% | - | 61.12% | 60.76% | 62.18% |
| Dividend per Share 2 | 0.5700 | 0.5930 | 0.6110 | 0.6290 | 0.6480 | 0.6740 |
| Announcement Date | 6/19/18 | 6/18/19 | 6/24/20 | 6/17/21 | 5/25/22 | 6/15/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 0.8 | - | 44.4 |
| Net Cash position 1 | 208 | 112 | 115 | - | 341 | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.00175 x | - | 0.297 x |
| Free Cash Flow 1 | 1.06 | 118 | -94.8 | 285 | 371 | 88.9 |
| ROE (net income / shareholders' equity) | 1.42% | 10.3% | -9.13% | 23.2% | 24.4% | 5.12% |
| ROA (Net income/ Total Assets) | 0.99% | 6.5% | -5.48% | 13.9% | 14.5% | 3.14% |
| Assets 1 | 2,682 | 3,051 | 3,153 | 3,349 | 4,212 | 4,553 |
| Book Value Per Share 2 | 33.40 | 36.40 | 32.60 | 40.50 | 51.30 | 51.50 |
| Cash Flow per Share 2 | 3.780 | 2.040 | 2.090 | 0.2600 | 6.290 | 4.080 |
| Capex 1 | 10.9 | 2 | 2.7 | 3.5 | 0.4 | 0.3 |
| Capex / Sales | 20.64% | 0.87% | -1.77% | 0.73% | 0.06% | 0.17% |
| Announcement Date | 6/19/18 | 6/18/19 | 6/24/20 | 6/17/21 | 5/25/22 | 6/15/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
35.5
Average target price
-
| 1st Jan change | Capi. | |
|---|---|---|
| -0.14% | 2.39B | |
| +3.27% | 14.32B | |
| +3.12% | 6.21B | |
| +12.72% | 4.4B | |
| +10.97% | 4.36B | |
| -7.52% | 4B | |
| +3.61% | 3.51B | |
| +8.55% | 3.21B | |
| +7.91% | 3.06B | |
| -1.91% | 2.77B |
- Stock Market
- Equities
- CLDN Stock
- Financials Caledonia Investments Plc
