JUST GROUP PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 103 GBX | +1.58% |
|
+4.04% | +19.91% |
| Mar. 27 | Sainsbury's, Petershill Partners upped to 'buy' | AN |
| Mar. 18 | Exane raises Rentokil; RBC cuts Centrica | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 817.7 | 725.7 | 868.2 | 847.6 | 892.2 | 1,070 | - | - |
| Enterprise Value (EV) 1 | 1,223 | 9.652 | 1,136 | 1,073 | 1,032 | 4,189 | 4,189 | 4,189 |
| P/E ratio | 2.82 x | 4.4 x | -24.4 x | -3.44 x | 7.67 x | 16.6 x | 12.8 x | 11.5 x |
| Yield | - | - | 1.2% | 2.12% | 2.42% | 2.25% | 2.59% | 3.55% |
| Capitalization / Revenue | 0.35 x | 0.25 x | 0.33 x | 0.27 x | 0.23 x | 0.23 x | 0.2 x | 0.18 x |
| EV / Revenue | 0.52 x | 0 x | 0.43 x | 0.34 x | 0.27 x | 0.91 x | 0.8 x | 0.71 x |
| EV / EBITDA | - | 30,087 x | 4,843,066 x | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.35 x | 0.29 x | 0.36 x | 0.39 x | 0.37 x | 0.44 x | 0.58 x | 0.98 x |
| Nbr of stocks (in thousands) | 1,035,082 | 1,038,129 | 1,038,497 | 1,038,703 | 1,038,703 | 1,038,703 | - | - |
| Reference price 2 | 0.7900 | 0.6990 | 0.8360 | 0.8160 | 0.8590 | 1.030 | 1.030 | 1.030 |
| Announcement Date | 3/12/20 | 3/16/21 | 3/10/22 | 3/7/23 | 3/8/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,361 | 2,856 | 2,653 | 3,120 | 3,893 | 4,619 | 5,247 | 5,876 |
| EBITDA | - | 320.8 | 234.6 | - | - | - | - | - |
| EBIT 1 | 266.4 | 297 | 210 | 249 | 377 | 444.4 | 493.9 | 563.8 |
| Operating Margin | 11.29% | 10.4% | 7.92% | 7.98% | 9.68% | 9.62% | 9.41% | 9.6% |
| Earnings before Tax (EBT) 1 | 368.6 | 236.7 | -21.4 | -317.4 | 172 | 210.2 | 210.1 | 180.4 |
| Net income 1 | 302.6 | 193.6 | -15 | -231.1 | 129 | 87.58 | 109.7 | 126.7 |
| Net margin | 12.82% | 6.78% | -0.57% | -7.41% | 3.31% | 1.9% | 2.09% | 2.16% |
| EPS 2 | 0.2800 | 0.1589 | -0.0342 | -0.2370 | 0.1120 | 0.0622 | 0.0806 | 0.0892 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0100 | 0.0173 | 0.0208 | 0.0232 | 0.0266 | 0.0366 |
| Announcement Date | 3/12/20 | 3/16/21 | 3/10/22 | 3/7/23 | 3/8/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2021 S1 | 2022 S1 | 2023 S1 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 880 | 1,899 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | 152.2 | 116.6 | 118.2 | 73.6 | 173 |
| Operating Margin | - | - | - | 8.36% | 9.11% |
| Earnings before Tax (EBT) | 243.3 | - | - | - | - |
| Net income | - | 246.6 | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | 0.2239 | -0.0784 | - | - |
| Dividend per Share | - | - | - | 0.005000 | - |
| Announcement Date | 3/12/20 | 8/13/20 | 8/12/21 | 8/9/22 | 8/15/23 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 405 | - | 268 | 226 | 140 | 3,119 | 3,119 | 3,119 |
| Net Cash position 1 | - | 716 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.142 x | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.2% | 8.04% | 7.82% | -10% | 11.2% | 11.6% | 12.1% | 12.9% |
| ROA (Net income/ Total Assets) | 1.17% | 0.71% | 0.68% | -0.83% | 0.44% | 0.23% | 0.26% | 0.28% |
| Assets 1 | 25,885 | 27,100 | -2,197 | 27,730 | 29,126 | 37,590 | 42,040 | 45,262 |
| Book Value Per Share 2 | 2.240 | 2.400 | 2.350 | 2.100 | 2.350 | 2.330 | 1.770 | 1.060 |
| Cash Flow per Share | - | - | -0.5900 | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 3/12/20 | 3/16/21 | 3/10/22 | 3/7/23 | 3/8/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
1.03
GBP
Average target price
1.379
GBP
Spread / Average Target
+33.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +19.91% | 1.33B | |
| +6.49% | 50.92B | |
| +1.35% | 48.11B | |
| +9.53% | 42.2B | |
| +6.55% | 39.71B | |
| +19.34% | 37.78B | |
| +2.84% | 30.07B | |
| -7.77% | 27.56B | |
| -18.42% | 24.71B | |
| +6.89% | 21.99B |
- Stock Market
- Equities
- JRP Stock
- Financials Just Group plc
