MURRAY INTERNATIONAL TRUST PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 251.5 GBX | +1.41% |
|
+3.07% | -2.52% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,451 | 1,630 | 1,451 | 1,455 | 1,668 | 1,602 |
| Enterprise Value (EV) 1 | 1,628 | 1,799 | 1,648 | 1,646 | 1,849 | 1,736 |
| P/E ratio | -12.2 x | 9.4 x | 5,693 x | 7.47 x | 12.4 x | 12.2 x |
| Yield | 4.55% | 4.25% | 4.82% | 4.76% | 4.2% | 4.46% |
| Capitalization / Revenue | -14.8 x | 8.48 x | 75.3 x | 6.66 x | 10.7 x | 10.6 x |
| EV / Revenue | -16.6 x | 9.37 x | 85.5 x | 7.54 x | 11.9 x | 11.4 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | -26.2 x | 15.5 x | -2,024 x | 12.9 x | 21 x | 20.3 x |
| FCF Yield | -3.82% | 6.44% | -0.05% | 7.76% | 4.76% | 4.93% |
| Price to Book | 1.02 x | 1.06 x | 0.99 x | 0.93 x | 1.03 x | 0.96 x |
| Nbr of stocks (in thousands) | 640,718 | 646,660 | 642,193 | 629,309 | 625,064 | 620,866 |
| Reference price 2 | 2.264 | 2.520 | 2.260 | 2.312 | 2.668 | 2.580 |
| Announcement Date | 4/30/19 | 3/27/20 | 3/4/21 | 4/19/22 | 3/20/23 | 3/1/24 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | -98.24 | 192.1 | 19.27 | 218.4 | 155.1 | 151.8 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -108.5 | 182.8 | 10.46 | 209.7 | 146.7 | 143.1 |
| Operating Margin | 110.48% | 95.19% | 54.26% | 96.01% | 94.59% | 94.26% |
| Earnings before Tax (EBT) 1 | -112.3 | 178.4 | 2.737 | 204.9 | 142.1 | 138.6 |
| Net income 1 | -118.5 | 172.8 | 0.257 | 198.1 | 134.7 | 131.8 |
| Net margin | 120.66% | 89.96% | 1.33% | 90.72% | 86.83% | 86.85% |
| EPS 2 | -0.1852 | 0.2682 | 0.000397 | 0.3096 | 0.2150 | 0.2111 |
| Free Cash Flow 1 | -62.16 | 115.9 | -0.8142 | 127.7 | 87.98 | 85.5 |
| FCF margin | 63.27% | 60.35% | -4.22% | 58.46% | 56.71% | 56.32% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 67.09% | - | 64.44% | 65.31% | 64.84% |
| Dividend per Share 2 | 0.1030 | 0.1070 | 0.1090 | 0.1100 | 0.1120 | 0.1150 |
| Announcement Date | 4/30/19 | 3/27/20 | 3/4/21 | 4/19/22 | 3/20/23 | 3/1/24 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 177 | 170 | 197 | 191 | 182 | 134 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -62.2 | 116 | -0.81 | 128 | 88 | 85.5 |
| ROE (net income / shareholders' equity) | -7.85% | 11.7% | 0.02% | 13.1% | 8.48% | 8.03% |
| ROA (Net income/ Total Assets) | -4% | 6.81% | 0.38% | 7.65% | 5.12% | 4.93% |
| Assets 1 | 2,966 | 2,536 | 67.05 | 2,591 | 2,631 | 2,677 |
| Book Value Per Share 2 | 2.220 | 2.380 | 2.280 | 2.480 | 2.590 | 2.690 |
| Cash Flow per Share 2 | 0.0100 | 0.0500 | 0 | 0.0100 | 0.0300 | 0.0100 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 3/27/20 | 3/4/21 | 4/19/22 | 3/20/23 | 3/1/24 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.515
Average target price
-
| 1st Jan change | Capi. | |
|---|---|---|
| -2.52% | 1.92B | |
| +3.27% | 14.32B | |
| +3.12% | 6.21B | |
| +10.97% | 4.36B | |
| +12.72% | 4.4B | |
| -7.52% | 4B | |
| +3.61% | 3.51B | |
| +8.55% | 3.21B | |
| +7.91% | 3.06B | |
| -1.91% | 2.77B |
- Stock Market
- Equities
- MYI Stock
- Financials Murray International Trust PLC
