CVS GROUP PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 976 GBX | +0.10% |
|
+2.52% | -42.01% |
| Apr. 24 | Jefferies Cuts CVS Group PT, Maintains at Hold | MT |
| Apr. 24 | Investec cuts Hipgnosis Songs Fund to 'hold' | AN |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 509.5 | 728.2 | 1,710 | 1,178 | 1,413 | 700 | - | - |
| Enterprise Value (EV) 1 | 611.5 | 888.9 | 1,859 | 1,318 | 1,591 | 922.5 | 879 | 827.8 |
| P/E ratio | 62.4 x | 127 x | 89.1 x | 46.1 x | 33.8 x | 17.3 x | 13.3 x | 12.1 x |
| Yield | 0.76% | - | 0.27% | 0.42% | 0.38% | 0.81% | 0.88% | 0.94% |
| Capitalization / Revenue | 1.25 x | 1.7 x | 3.35 x | 2.13 x | 2.32 x | 1.04 x | 0.98 x | 0.92 x |
| EV / Revenue | 1.5 x | 2.08 x | 3.64 x | 2.38 x | 2.62 x | 1.38 x | 1.23 x | 1.09 x |
| EV / EBITDA | 11.2 x | 12.5 x | 19.1 x | 12.3 x | 13.1 x | 7.06 x | 6.27 x | 5.52 x |
| EV / FCF | 21.5 x | 13.6 x | 42.6 x | 25.8 x | 41 x | 16.7 x | 14.4 x | 12.2 x |
| FCF Yield | 4.66% | 7.34% | 2.34% | 3.87% | 2.44% | 6% | 6.94% | 8.23% |
| Price to Book | 3.13 x | 4.36 x | 8.93 x | 5.4 x | 5.5 x | 2.35 x | 2.14 x | 1.85 x |
| Nbr of stocks (in thousands) | 70,419 | 70,695 | 70,820 | 71,120 | 71,424 | 71,721 | - | - |
| Reference price 2 | 7.235 | 10.30 | 24.15 | 16.56 | 19.79 | 9.760 | 9.760 | 9.760 |
| Announcement Date | 9/27/19 | 9/24/20 | 9/23/21 | 9/22/22 | 9/21/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 406.5 | 427.8 | 510.1 | 554.2 | 608.3 | 670.8 | 716.9 | 757.5 |
| EBITDA 1 | 54.5 | 71 | 97.5 | 107.4 | 121.4 | 130.7 | 140.2 | 149.9 |
| EBIT 1 | 45.3 | 46.8 | 73.2 | 82.3 | 93.8 | 100.6 | 104.8 | 112.4 |
| Operating Margin | 11.14% | 10.94% | 14.35% | 14.85% | 15.42% | 15% | 14.62% | 14.84% |
| Earnings before Tax (EBT) 1 | 11.7 | 9.9 | 33.1 | 36 | 53.9 | 71.37 | 79.06 | 86.09 |
| Net income 1 | 8.2 | 5.7 | 19.3 | 25.7 | 41.9 | 42.7 | 53.5 | 57.5 |
| Net margin | 2.02% | 1.33% | 3.78% | 4.64% | 6.89% | 6.37% | 7.46% | 7.59% |
| EPS 2 | 0.1160 | 0.0810 | 0.2710 | 0.3590 | 0.5850 | 0.5636 | 0.7360 | 0.8086 |
| Free Cash Flow 1 | 28.5 | 65.2 | 43.6 | 51 | 38.8 | 55.37 | 61.01 | 68.09 |
| FCF margin | 7.01% | 15.24% | 8.55% | 9.2% | 6.38% | 8.25% | 8.51% | 8.99% |
| FCF Conversion (EBITDA) | 52.29% | 91.83% | 44.72% | 47.49% | 31.96% | 42.37% | 43.51% | 45.42% |
| FCF Conversion (Net income) | 347.56% | 1,143.86% | 225.91% | 198.44% | 92.6% | 129.68% | 114.03% | 118.41% |
| Dividend per Share 2 | 0.0550 | - | 0.0650 | 0.0700 | 0.0750 | 0.0792 | 0.0858 | 0.0920 |
| Announcement Date | 9/27/19 | 9/24/20 | 9/23/21 | 9/22/22 | 9/21/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2021 S1 | 2021 S2 | 2023 S1 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|
| Net sales 1 | 245.6 | 264.5 | - | - | 362.8 |
| EBITDA 1 | 45.1 | 52.4 | 57.8 | - | 68.9 |
| EBIT 1 | 33.3 | 39.9 | - | - | 53 |
| Operating Margin | 13.56% | 15.09% | - | - | 14.61% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | - | - | - | 14.6 | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | 0.2040 | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/25/21 | 9/23/21 | 2/24/23 | 2/29/24 | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 102 | 161 | 149 | 140 | 178 | 222 | 179 | 128 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.872 x | 2.263 x | 1.528 x | 1.302 x | 1.463 x | 1.703 x | 1.277 x | 0.8523 x |
| Free Cash Flow 1 | 28.5 | 65.2 | 43.6 | 51 | 38.8 | 55.4 | 61 | 68.1 |
| ROE (net income / shareholders' equity) | 20.5% | 18% | 10.8% | 12.6% | 17.7% | 13.4% | 18.7% | 18.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 2.310 | 2.360 | 2.700 | 3.070 | 3.600 | 4.160 | 4.550 | 5.260 |
| Cash Flow per Share 2 | 0.5900 | 1.100 | 0.8500 | 1.060 | 1.180 | 1.170 | 1.290 | 1.350 |
| Capex 1 | 12.9 | 12.4 | 16.6 | 24.5 | 45.7 | 37.8 | 39.3 | 38.2 |
| Capex / Sales | 3.17% | 2.9% | 3.25% | 4.42% | 7.51% | 5.63% | 5.48% | 5.04% |
| Announcement Date | 9/27/19 | 9/24/20 | 9/23/21 | 9/22/22 | 9/21/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
9.76
GBP
Average target price
19.14
GBP
Spread / Average Target
+96.11%
EPS Revisions
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- CVSG Stock
- Financials CVS Group plc
