Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
25 GBX | +11.11% | +11.11% | +11.11% |
Apr. 09 | Distribution Finance annual profit and revenue surge; eyes growth | AN |
Apr. 09 | Distribution Finance Capital Holdings plc Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 95.98 | 66.35 | 86.44 | 59.1 | 39.69 | 44.11 | - | - |
Enterprise Value (EV) 1 | 246.5 | 45.23 | 354.3 | 59.1 | 39.69 | 601.7 | 703.4 | 783.2 |
P/E ratio | - | -4.92 x | -24.5 x | 6.7 x | 13.2 x | 5.81 x | 4.46 x | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 21.6 x | 28.4 x | 7.65 x | 2.89 x | 1.04 x | 1.01 x | 0.89 x | 0.82 x |
EV / Revenue | 55.4 x | 19.4 x | 31.3 x | 2.89 x | 1.04 x | 13.8 x | 14.2 x | 14.5 x |
EV / EBITDA | -27 x | - | -136 x | 13.7 x | 2.33 x | 36.9 x | 34 x | 31.2 x |
EV / FCF | - | - | 27.4 x | -13.3 x | - | 41.5 x | 41.5 x | 39.5 x |
FCF Yield | - | - | 3.65% | -7.53% | - | 2.41% | 2.41% | 2.53% |
Price to Book | - | 1.34 x | 1 x | - | - | - | - | - |
Nbr of stocks (in thousands) | 106,642 | 103,679 | 176,406 | 176,406 | 176,406 | 176,443 | - | - |
Reference price 2 | 0.9000 | 0.6400 | 0.4900 | 0.3350 | 0.2250 | 0.2500 | 0.2500 | 0.2500 |
Announcement Date | 6/26/20 | 4/21/21 | 4/13/22 | 4/19/23 | 4/9/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 4.448 | 2.337 | 11.3 | 20.43 | 38.01 | 43.56 | 49.56 | 54.05 |
EBITDA 1 | -9.122 | - | -2.606 | 4.3 | 17.04 | 16.32 | 20.68 | 25.14 |
EBIT 1 | -9.581 | -13.6 | -3.735 | 1.304 | 16.17 | 29.82 | 35.29 | 24.13 |
Operating Margin | -215.4% | -582.07% | -33.04% | 6.38% | 42.54% | 68.46% | 71.22% | 44.65% |
Earnings before Tax (EBT) 1 | -13.5 | -13.6 | -3.735 | 1.304 | 4.573 | 9.664 | 13.26 | 16.48 |
Net income 1 | - | -13.6 | -3.676 | 9.761 | 3.155 | 7.7 | 10.1 | - |
Net margin | - | -582.07% | -32.52% | 47.78% | 8.3% | 17.68% | 20.38% | - |
EPS 2 | - | -0.1300 | -0.0200 | 0.0500 | 0.0170 | 0.0430 | 0.0560 | - |
Free Cash Flow 1 | - | - | 12.92 | -4.449 | - | 14.49 | 16.94 | 19.82 |
FCF margin | - | - | 114.35% | -21.78% | - | 33.27% | 34.18% | 36.67% |
FCF Conversion (EBITDA) | - | - | - | - | - | 88.82% | 81.92% | 78.84% |
FCF Conversion (Net income) | - | - | - | - | - | 188.22% | 167.73% | - |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 6/26/20 | 4/21/21 | 4/13/22 | 4/19/23 | 4/9/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 151 | - | 268 | - | - | 558 | 659 | 739 |
Net Cash position 1 | - | 21.1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | -16.5 x | - | -102.8 x | - | - | 34.17 x | 31.88 x | 29.4 x |
Free Cash Flow 1 | - | - | 12.9 | -4.45 | - | 14.5 | 16.9 | 19.8 |
ROE (net income / shareholders' equity) | - | -23.6% | -5.37% | 10.7% | - | 7.4% | 9% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | 0.4800 | 0.4900 | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 6/26/20 | 4/21/21 | 4/13/22 | 4/19/23 | 4/9/24 | - | - | - |
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. | |
---|---|---|
+11.11% | 55.25M | |
-5.52% | 51.26B | |
-4.20% | 31.1B | |
+61.84% | 28.7B | |
+20.56% | 23.76B | |
+15.16% | 17.66B | |
-5.26% | 12.02B | |
+24.19% | 11.47B | |
+16.55% | 8.28B | |
-31.86% | 7.16B |
- Stock Market
- Equities
- DFCH Stock
- Financials Distribution Finance Capital Holdings plc