SUPER GROUP (SGHC) LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.35 USD | -4.29% |
|
-4.01% | +5.68% |
| May. 08 | Super Group Swings to Q1 Profit, Revenue Rises | MT |
| May. 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 | 1,560 | - | - |
| Enterprise Value (EV) 1 | 455.7 | 490.8 | 1,389 | 1,432 | 1,560 | 1,560 | 1,560 |
| P/E ratio | 3.13 x | 2.15 x | 7.36 x | - | 10.9 x | 8.83 x | 8.66 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.5 x | 0.37 x | 1.07 x | 1.02 x | 1.01 x | 0.95 x | 0.91 x |
| EV / Revenue | 0.5 x | 0.37 x | 1.07 x | 1.02 x | 1.01 x | 0.95 x | 0.91 x |
| EV / EBITDA | - | 1.7 x | 6.66 x | 7.26 x | 6.99 x | 5.69 x | 4.95 x |
| EV / FCF | - | 2.37 x | 9.97 x | - | 10.3 x | 8.09 x | - |
| FCF Yield | - | 42.1% | 10% | - | 9.74% | 12.4% | - |
| 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 | 3.350 | 3.350 | 3.350 |
| Announcement Date | 9/9/21 | 4/13/22 | 3/14/23 | 3/6/24 | - | - | - |
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 | 1,543 | 1,650 | 1,722 |
| EBITDA 1 | - | 289.5 | 208.5 | 197.3 | 223.2 | 274.3 | 315.4 |
| EBIT 1 | - | 205.9 | 142.7 | - | 148.9 | 219.7 | 222 |
| Operating Margin | - | 15.59% | 11.05% | - | 9.65% | 13.31% | 12.89% |
| Earnings before Tax (EBT) 1 | - | 225.9 | 233.7 | 16.8 | 156.5 | 203.2 | 219.6 |
| Net income 1 | 149.2 | 235.9 | 181.4 | - | 137 | 177.3 | 186.6 |
| Net margin | 16.43% | 17.86% | 14.04% | - | 8.88% | 10.75% | 10.83% |
| EPS 2 | 3.238 | 4.613 | 0.4078 | - | 0.3060 | 0.3793 | 0.3870 |
| Free Cash Flow 1 | - | 206.7 | 139.3 | - | 151.8 | 192.9 | - |
| FCF margin | - | 15.65% | 10.78% | - | 9.84% | 11.69% | - |
| FCF Conversion (EBITDA) | - | 71.41% | 66.82% | - | 68.02% | 70.32% | - |
| FCF Conversion (Net income) | - | 87.63% | 76.77% | - | 110.79% | 108.75% | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 9/9/21 | 4/13/22 | 3/14/23 | 3/6/24 | - | - | - |
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 | 393.9 | 379.3 | 399.8 |
| EBITDA 1 | 76.05 | 61.47 | 63.62 | 56.14 | 42.31 | 34.67 | 70.03 | 53.76 | 36.23 | 46.46 | 73.5 | 54 | 51.54 |
| EBIT 1 | 54.77 | 45.48 | 48.45 | 40.4 | 23.49 | 13.23 | 49.72 | 33.91 | - | 26.56 | 57.7 | 36.2 | 32.9 |
| Operating Margin | 17.52% | 13.6% | 15.1% | 13.12% | 7.14% | 3.91% | 13.06% | 9.5% | - | 7% | 14.65% | 9.54% | 8.23% |
| 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 | 55.77 | 37.2 | 35.91 |
| Net income 1 | 50.47 | -163.2 | 298.6 | 34.63 | 11.47 | -2.406 | 26.58 | 9.876 | - | 41.18 | 48.84 | 32.39 | 31.23 |
| Net margin | 16.15% | -48.8% | 93.06% | 11.25% | 3.48% | -0.71% | 6.98% | 2.77% | - | 10.86% | 12.4% | 8.54% | 7.81% |
| EPS 2 | 0.1028 | -0.3524 | 0.6196 | 0.0719 | 0.0220 | -0.005170 | 0.0579 | 0.0211 | - | 0.0884 | 0.1035 | 0.0820 | 0.0540 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/22/22 | 5/25/22 | 8/11/22 | 11/22/22 | 3/14/23 | 5/24/23 | 8/17/23 | 11/9/23 | 3/6/24 | 5/8/24 | - | - | - |
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 | - | 152 | 193 | - |
| 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 | 9/9/21 | 4/13/22 | 3/14/23 | 3/6/24 | - | - | - |
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
3.35
USD
Average target price
5.333
USD
Spread / Average Target
+59.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +5.68% | 1.68B | |
| +16.54% | 36.09B | |
| +3.14% | 24.15B | |
| -14.74% | 20.86B | |
| -12.25% | 20.77B | |
| +22.75% | 20.61B | |
| -3.43% | 16.5B | |
| +2.63% | 10.18B | |
| -22.82% | 7.83B | |
| +4.96% | 7.47B |
- Stock Market
- Equities
- SGHC Stock
- Financials Super Group (SGHC) Limited