Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
188.4 GBX | -1.37% | -1.12% | +16.64% |
Apr. 01 | Saudi Arabia's Cenomi Retail to Sell Additional Franchise Brands for SAR219 Million | MT |
Mar. 25 | Avolta Wins Contract to Open 17 Food, Beverage Stores at Cologne Bonn Airport in Germany | MT |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 51.17 | 100.2 | 94.32 | 146.9 | 256.9 | 366.7 | 366.7 | - |
Enterprise Value (EV) 1 | 56.14 | 111.2 | 89.37 | 140.4 | 248.9 | 444 | 431.3 | 412.4 |
P/E ratio | 22.3 x | 36.8 x | 32.5 x | 35.7 x | 29.5 x | 31.3 x | 19.9 x | 16.3 x |
Yield | 1.02% | 0.75% | 1.12% | 0.98% | 1.01% | 1.19% | 1.33% | 1.73% |
Capitalization / Revenue | 1.44 x | 2.28 x | 1.91 x | 2.55 x | 2.59 x | 2.29 x | 1.97 x | 1.75 x |
EV / Revenue | 1.58 x | 2.53 x | 1.81 x | 2.43 x | 2.51 x | 2.77 x | 2.31 x | 1.97 x |
EV / EBITDA | 15.2 x | 21.5 x | 13.5 x | 16.6 x | 16.3 x | 14.9 x | 11.3 x | 9.44 x |
EV / FCF | - | - | - | - | 40 x | 55.5 x | 23.3 x | 16.2 x |
FCF Yield | - | - | - | - | 2.5% | 1.8% | 4.29% | 6.18% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 77,532 | 79,489 | 95,758 | 95,710 | 130,092 | 192,001 | 192,001 | - |
Reference price 2 | 0.6600 | 1.260 | 0.9850 | 1.535 | 1.975 | 1.910 | 1.910 | 1.910 |
Announcement Date | 3/13/19 | 3/5/20 | 3/4/21 | 3/3/22 | 3/9/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 35.47 | 44.01 | 49.29 | 57.69 | 99.15 | 160.3 | 186.6 | 209.8 |
EBITDA 1 | 3.7 | 5.182 | 6.64 | 8.474 | 15.28 | 29.8 | 38 | 43.67 |
EBIT 1 | 3.178 | 3.659 | 5.282 | 6.757 | 13.03 | 25.5 | 33.4 | 38.95 |
Operating Margin | 8.96% | 8.31% | 10.72% | 11.71% | 13.14% | 15.91% | 17.9% | 18.56% |
Earnings before Tax (EBT) 1 | 2.868 | 3.276 | 3.682 | 5.775 | 10.25 | 15.8 | 25.7 | 31.3 |
Net income | 2.332 | 2.71 | 2.793 | 4.233 | 8.29 | - | - | - |
Net margin | 6.57% | 6.16% | 5.67% | 7.34% | 8.36% | - | - | - |
EPS 2 | 0.0296 | 0.0342 | 0.0303 | 0.0430 | 0.0670 | 0.0610 | 0.0960 | 0.1170 |
Free Cash Flow 1 | - | - | - | - | 6.218 | 8 | 18.5 | 25.5 |
FCF margin | - | - | - | - | 6.27% | 4.99% | 9.91% | 12.15% |
FCF Conversion (EBITDA) | - | - | - | - | 40.69% | 26.85% | 48.68% | 58.4% |
FCF Conversion (Net income) | - | - | - | - | 75.01% | - | - | - |
Dividend per Share 2 | 0.006700 | 0.009500 | 0.0110 | 0.0150 | 0.0200 | 0.0227 | 0.0253 | 0.0330 |
Announcement Date | 3/13/19 | 3/5/20 | 3/4/21 | 3/3/22 | 3/9/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S1 | 2019 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|---|---|
Net sales | 20.08 | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - | - | - |
Dividend per Share 1 | 0.003000 | 0.006500 | 0.006000 | 0.009000 | 0.009000 | 0.0110 | 0.0100 | 0.0105 | 0.0155 |
Announcement Date | 7/15/19 | 3/5/20 | - | 3/3/22 | - | 3/9/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 4.97 | 11.1 | - | - | - | 77.2 | 64.6 | 45.6 |
Net Cash position 1 | - | - | 4.96 | 6.52 | 8.04 | - | - | - |
Leverage (Debt/EBITDA) | 1.344 x | 2.138 x | - | - | - | 2.592 x | 1.699 x | 1.045 x |
Free Cash Flow 1 | - | - | - | - | 6.22 | 8 | 18.5 | 25.5 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 0.22 | 0.87 | 0.46 | 1.72 | 1.51 | 3.1 | 3.9 | 4.2 |
Capex / Sales | 0.63% | 1.97% | 0.93% | 2.99% | 1.52% | 1.93% | 2.09% | 2% |
Announcement Date | 3/13/19 | 3/5/20 | 3/4/21 | 3/3/22 | 3/9/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+16.64% | 466M | |
+2.56% | 339M | |
+90.00% | 169M | |
-12.98% | 143M | |
-.--% | 139M | |
+42.04% | 110M | |
+94.06% | 66.03M |
- Stock Market
- Equities
- FRAN Stock
- Financials Franchise Brands plc