Financials PG p.l.c.

Equities

PG

MT0001410100

Food Retail & Distribution

End-of-day quote Malta S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
1.98 EUR +1.02% Intraday chart for PG p.l.c. +1.02% -10.00%

Valuation

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Capitalization 1 140.4 172.8 199.8 270 241.9 214.9
Enterprise Value (EV) 1 158.1 195.2 231.5 295.4 258.8 233
P/E ratio 18.3 x 19.3 x 20.7 x 25.6 x 20.1 x 17 x
Yield 1.86% 3.85% 3.33% 2.96% 3.72% 4.83%
Capitalization / Revenue 1.41 x 1.6 x 1.67 x 2.09 x 1.65 x 1.24 x
EV / Revenue 1.58 x 1.81 x 1.93 x 2.28 x 1.76 x 1.34 x
EV / EBITDA 12.3 x 13.7 x 13.5 x 16.1 x 12.8 x 11 x
EV / FCF 19.6 x -155 x 21.7 x 29.4 x 20.4 x 15.6 x
FCF Yield 5.11% -0.64% 4.62% 3.41% 4.9% 6.41%
Price to Book 4.14 x 4.49 x 4.61 x 5.5 x 4.34 x 3.44 x
Nbr of stocks (in thousands) 108,000 108,000 108,000 108,000 108,000 108,000
Reference price 2 1.300 1.600 1.850 2.500 2.240 1.990
Announcement Date 8/28/18 8/30/19 8/28/20 8/26/21 8/27/22 8/24/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Net sales 1 99.85 108 120 129.4 147 173.9
EBITDA 1 12.89 14.23 17.12 18.32 20.28 21.15
EBIT 1 11.69 12.6 15.12 16.28 18.08 18.92
Operating Margin 11.71% 11.67% 12.6% 12.58% 12.3% 10.88%
Earnings before Tax (EBT) 1 11.08 11.98 13.44 14.85 16.69 17.65
Net income 1 7.66 8.937 9.653 10.56 12.04 12.67
Net margin 7.67% 8.28% 8.04% 8.16% 8.19% 7.28%
EPS 2 0.0709 0.0828 0.0894 0.0978 0.1115 0.1173
Free Cash Flow 1 8.073 -1.258 10.69 10.06 12.67 14.94
FCF margin 8.09% -1.17% 8.91% 7.77% 8.62% 8.59%
FCF Conversion (EBITDA) 62.61% - 62.42% 54.91% 62.48% 70.62%
FCF Conversion (Net income) 105.39% - 110.7% 95.27% 105.28% 117.93%
Dividend per Share 2 0.0242 0.0615 0.0615 0.0741 0.0833 0.0962
Announcement Date 8/28/18 8/30/19 8/28/20 8/26/21 8/27/22 8/24/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: April 2018 2019 2020 2021 2022 2023
Net Debt 1 17.7 22.4 31.7 25.4 16.9 18.1
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.372 x 1.577 x 1.854 x 1.384 x 0.8326 x 0.8568 x
Free Cash Flow 1 8.07 -1.26 10.7 10.1 12.7 14.9
ROE (net income / shareholders' equity) 24.9% 24.7% 23.6% 22.9% 23% 21.4%
ROA (Net income/ Total Assets) 9.79% 9.56% 10% 9.86% 10.6% 9.93%
Assets 1 78.26 93.46 96.44 107.1 114 127.6
Book Value Per Share 2 0.3100 0.3600 0.4000 0.4500 0.5200 0.5800
Cash Flow per Share 2 0.0300 0.0100 0.0300 0.0400 0.0800 0.1200
Capex 1 2.38 10.5 2.19 1.18 1.23 1.11
Capex / Sales 2.38% 9.74% 1.82% 0.91% 0.83% 0.64%
Announcement Date 8/28/18 8/30/19 8/28/20 8/26/21 8/27/22 8/24/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PG Stock
  4. Financials PG p.l.c.