|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 198.00 GBX | +0.51% |
|
+0.72% | -4.87% |
| 07-30 | Earnings Flash (FNTL.L) Fintel PLC Reports H1 Revenue GBP42.1M | MT |
| 05-19 | Fintel Plc Approves Final Dividend | CI |
Company Valuation: Fintel Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235.6 | 214.7 | 261.1 | 281.3 | 215.7 | 205.3 | - | - |
| Change | - | -8.85% | 21.61% | 7.73% | -23.33% | -4.83% | - | - |
| Enterprise Value (EV) 1 | 236.6 | 204.1 | 261 | 306.9 | 247 | 231.4 | 219.7 | 203.8 |
| Change | - | -13.71% | 27.87% | 17.57% | -19.53% | -6.3% | -5.08% | -7.22% |
| P/E | 14.6x | 21.8x | 37x | 47.4x | 33.9x | 21.4x | 14.6x | 13.5x |
| PBR | 2.67x | 2.21x | 2.56x | 2.77x | - | 1.96x | 1.8x | 1.64x |
| PEG | - | -0.6x | -1.3x | -2.9x | 4.83x | 0.4x | 0.3x | 1.74x |
| Capitalization / Revenue | 3.69x | 3.23x | 4.02x | 3.59x | 2.51x | 2.44x | 2.39x | 2.28x |
| EV / Revenue | 3.7x | 3.07x | 4.02x | 3.92x | 2.88x | 2.75x | 2.55x | 2.26x |
| EV / EBITDA | 12.9x | 10.5x | 12.7x | 13.8x | 9.54x | 8.13x | 7.18x | 6.27x |
| EV / EBIT | 16x | 12.5x | 15.4x | 16.4x | 11.3x | 9.68x | 8.42x | 7.38x |
| EV / FCF | 14x | 13.3x | 21.4x | 614x | 17.8x | 13.7x | 12.6x | 9.48x |
| FCF Yield | 7.14% | 7.54% | 4.67% | 0.16% | 5.63% | 7.28% | 7.94% | 10.5% |
| Dividend per Share 2 | 0.03 | 0.0325 | 0.0345 | 0.0365 | 0.038 | 0.041 | 0.0437 | 0.0455 |
| Rate of return | 1.31% | 1.57% | 1.37% | 1.35% | 1.84% | 2.08% | 2.22% | 2.31% |
| EPS 2 | 0.157 | 0.095 | 0.068 | 0.057 | 0.061 | 0.092 | 0.135 | 0.1455 |
| Distribution rate | 19.1% | 34.2% | 50.7% | 64% | 62.3% | 44.6% | 32.3% | 31.3% |
| Net sales 1 | 63.9 | 66.5 | 64.9 | 78.3 | 85.9 | 84.1 | 86 | 90.15 |
| EBITDA 1 | 18.3 | 19.4 | 20.5 | 22.2 | 25.9 | 28.45 | 30.6 | 32.5 |
| EBIT 1 | 14.8 | 16.3 | 16.9 | 18.7 | 21.8 | 23.9 | 26.1 | 27.6 |
| Net income 1 | 15.4 | 9.8 | 7.1 | 5.9 | 6.3 | 9.6 | 14.1 | 15.1 |
| Net Debt 1 | 1 | -10.6 | -0.1 | 25.6 | 31.3 | 26.15 | 14.4 | -1.45 |
| Reference price 2 | 2.290 | 2.075 | 2.515 | 2.700 | 2.070 | 1.970 | 1.970 | 1.970 |
| Nbr of stocks (in thousands) | 102,879 | 103,492 | 103,835 | 104,193 | 104,193 | 104,193 | - | - |
| Announcement Date | 3/22/22 A | 3/21/23 A | 3/19/24 A | 3/18/25 A | 3/17/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.41x | 2.75x | 8.13x | 2.08% | 277M | |
| 21.28x | 5.97x | 12.79x | 2% | 178B | |
| 15.25x | 3.68x | - | 2.32% | 165B | |
| 17.4x | 7.63x | - | 1.44% | 109B | |
| 26.84x | 14.09x | 24.18x | 3.63% | 88.34B | |
| 13.99x | 5.34x | - | 1.87% | 51.43B | |
| 12.49x | 1.91x | 5.85x | 1.19% | 49.73B | |
| 5.4x | 5.37x | 3.93x | 3.44% | 37.12B | |
| 14.74x | 5.34x | 16.64x | 1.79% | 34.36B | |
| Average | 16.53x | 5.79x | 11.92x | 2.2% | 79.19B | |
| Weighted average by Cap. | 17.70x | 6.31x | 13.98x | 2.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FNTL Stock
- Valuation Fintel Plc
Select your edition
All financial news and data tailored to specific country editions
