Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  London Stock Exchange  >  Sports Direct International    FRAS   GB00B1QH8P22

SPORTS DIRECT INTERNATIONAL

(FRAS)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period April 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 3 245 3 360 3 702 4 229 4 173 4 349
EBITDA 273 306 288 364 365 381
Operating profit (EBIT) 125 167 162 235 242 241
Pre-Tax Profit (EBT) 282 - 179 214 179 139
Net income 230 24,5 112 139 115 88,0
P/E ratio 8,05x 79,9x 13,6x 15,0x 15,2x 16,3x
EPS ( GBp ) 38,3 4,60 21,5 26,8 26,4 24,7
Dividend per Share ( GBp ) - - - - - -
Yield - - - - - -
Reference price ( GBp ) 308,200 367,600 292,200 401,200 401,200 401,200
Announcement Date 07/20/2017
06:00am
07/19/2018
12:00am
07/26/2019
04:19pm
- - -
Finances - Leverage
Actuals in M GBP Estimates in M GBP
Fiscal Period April 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 182 397 379 323 161 232
Finance - - - - - -
Operating income (EBITDA) 273 306 288 364 365 381
Leverage
(Debt/EBITDA)
0,67x 1,30x 1,32x 0,89x 0,44x 0,61x
Capital Expenditure 414 213 160 275 242 207
Free Cash Flow (FCF) -220 122 115 -45,0 48,5 98,2
Book Value Per Share (BVPS) (  ) - - 2,40 2,75 2,99 3,18
Cash Flow per Share ( GBp ) 32,3 61,4 52,5 - - -
Announcement Date 07/20/2017
06:00am
07/19/2018
12:00am
07/26/2019
04:19pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 2 023 M GBP -
Entreprise Value (EV) 2 346 M GBP 2 184 M GBP
Valuation 2020e 2021e
P/E ratio (Price / EPS) 15,0x 15,2x
Capitalization / Revenue 0,48x 0,48x
EV / Revenue 0,55x 0,56x
EV / EBITDA 6,44x 6,42x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 1,46x 1,34x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 5,55% 5,79%
Operating Leverage (Delta EBIT / Delta Sales) 3,13x -
Net Margin (Net Profit / Revenue) 3,29% 2,76%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) - -
Rate of Dividend - -
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   6,50% 5,79%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 0,89x 0,44x
EPS & Dividend