Stock WIL WILMINGTON PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wilmington plc

Equities

WIL

GB0009692319

Consumer Publishing

Market Closed - London S.E.
Other stock markets
 11:35:22 2024-05-17 am EDT 		5-day change 1st Jan Change
377 GBX +0.53% Intraday chart for Wilmington plc +1.89% +13.55%
May. 10 UBS raises Trainline, cuts Kingspan AN
Apr. 26 Wilmington sells French healthcare business APM for EUR26 million AN

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 172.4 107.9 185.3 201.1 244 336.3 - -
Enterprise Value (EV) 1 206.2 135.6 202.5 188 209 282.7 266 250
P/E ratio 15.6 x 21.4 x - - - 21.2 x 22 x 20.5 x
Yield 4.62% - 2.83% 3.57% 3.6% 2.85% 2.96% 3.16%
Capitalization / Revenue 1.41 x 0.95 x 1.64 x 1.66 x 1.98 x 2.57 x 2.5 x 2.38 x
EV / Revenue 1.68 x 1.2 x 1.79 x 1.55 x 1.69 x 2.16 x 1.98 x 1.77 x
EV / EBITDA 8.49 x 7.03 x 9.02 x 6.78 x 7.43 x 9.46 x 8.61 x 7.6 x
EV / FCF - 9.48 x - 10.1 x 7.7 x 10.2 x 8.78 x 7.51 x
FCF Yield - 10.5% - 9.95% 13% 9.83% 11.4% 13.3%
Price to Book - - - 3.04 x 3.11 x 3.34 x 3.04 x 2.79 x
Nbr of stocks (in thousands) 87,493 87,359 87,418 87,427 87,760 89,212 - -
Reference price 2 1.970 1.235 2.120 2.300 2.780 3.770 3.770 3.770
Announcement Date 9/19/19 9/17/20 9/20/21 9/22/22 9/25/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 122.5 113.1 113 121 123.5 130.9 134.3 141.6
EBITDA 1 24.29 19.3 22.46 27.75 28.12 29.88 30.9 32.89
EBIT 1 21.45 14 16.65 21.62 24.11 24.54 24.83 26.54
Operating Margin 17.51% 12.38% 14.73% 17.86% 19.52% 18.75% 18.49% 18.74%
Earnings before Tax (EBT) 1 - 6.4 - - - 23.05 22.52 24.15
Net income 1 - 4.6 - - - 16.07 15.49 16.7
Net margin - 4.07% - - - 12.28% 11.53% 11.79%
EPS 2 0.1264 0.0576 - - - 0.1778 0.1712 0.1843
Free Cash Flow 1 - 14.3 - 18.7 27.13 27.8 30.3 33.3
FCF margin - 12.64% - 15.45% 21.97% 21.24% 22.56% 23.52%
FCF Conversion (EBITDA) - 74.09% - 67.39% 96.49% 93.04% 98.05% 101.25%
FCF Conversion (Net income) - 310.87% - - - 172.98% 195.56% 199.41%
Dividend per Share 2 0.0910 - 0.0600 0.0820 0.1000 0.1074 0.1116 0.1193
Announcement Date 9/19/19 9/17/20 9/20/21 9/22/22 9/25/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2021 S1 2021 S2 2022 S1
Net sales 1 - 57.96 58.94
EBITDA - - -
EBIT 1 - - 10.02
Operating Margin - - 17.01%
Earnings before Tax (EBT) - - -
Net income 4.423 - -
Net margin - - -
EPS 0.0503 - -
Dividend per Share 2 - - 0.0240
Announcement Date 2/18/21 9/20/21 2/21/22
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 33.9 27.7 17.2 - - - - -
Net Cash position 1 - - - 13 35 53.6 70.3 86.3
Leverage (Debt/EBITDA) 1.395 x 1.435 x 0.7657 x - - - - -
Free Cash Flow 1 - 14.3 - 18.7 27.1 27.8 30.3 33.3
ROE (net income / shareholders' equity) - - - 24.4% 25.6% 19.6% 17.3% 16.9%
ROA (Net income/ Total Assets) - - - - - 9.94% 8.57% 8.87%
Assets 1 - - - - - 161.7 180.8 188.3
Book Value Per Share 2 - - - 0.7600 0.8900 1.130 1.240 1.350
Cash Flow per Share 2 - - - - - 0.2400 0.2900 0.3000
Capex 1 3.66 3.8 3.02 1.73 1.06 1.48 1.56 1.64
Capex / Sales 2.98% 3.36% 2.67% 1.43% 0.86% 1.13% 1.16% 1.16%
Announcement Date 9/19/19 9/17/20 9/20/21 9/22/22 9/25/23 - - -
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

Ratings for Wilmington plc

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.77 GBP
Average target price
4.485 GBP
Spread / Average Target
+18.97%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Consumer Publishing

1st Jan change Capi.
WILMINGTON PLC Stock Wilmington plc
+13.55% 427M
PEARSON PLC Stock Pearson plc
-0.64% 8.15B
SCHIBSTED ASA Stock Schibsted ASA
+16.47% 7.28B
SAUDI RESEARCH AND MEDIA GROUP Stock Saudi Research and Media Group
+32.56% 4.95B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED Stock Jiangsu Phoenix Publishing & Media Corporation Limited
+22.81% 3.81B
LAGARDÈRE S.A. Stock Lagardère S.A.
+18.88% 3.34B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD Stock China South Publishing & Media Group Co., Ltd
+22.91% 3.11B
KADOKAWA CORPORATION Stock Kadokawa Corporation
+15.12% 2.86B
TX GROUP AG Stock TX Group AG
+24.50% 1.76B
SOUTHERN PUBLISHING AND MEDIA CO.,LTD. Stock Southern Publishing and Media Co.,Ltd.
+3.23% 1.64B
Other Consumer Publishing
  1. Stock Market
  2. Equities
  3. WIL Stock
  4. Financials Wilmington plc
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW