Company Valuation: Springfield Properties Plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 153.1 151 103.1 111.5 117.2 117.4 - -
Change - -1.38% -31.73% 8.2% 5.11% 0.1% - -
Enterprise Value (EV) 1 173.9 189.1 170.8 157 143.7 119.1 140.4 140.6
Change - 8.71% -9.68% -8.06% -8.5% -17.08% 17.84% 0.18%
P/E 11.1x 8.87x 8.79x 15.4x 8.73x 14.1x 14.9x 8.72x
PBR 1.38x 1.05x 0.68x 0.71x 0.68x 0.66x 0.65x 0.62x
PEG - 1.47x -0.3x -0.4x 0.1x -0.4x -2.61x 0.1x
Capitalization / Revenue 0.71x 0.59x 0.31x 0.42x 0.42x 0.48x 0.53x 0.57x
EV / Revenue 0.8x 0.74x 0.51x 0.59x 0.51x 0.49x 0.64x 0.69x
EV / EBITDA 7.91x 7.72x 7.36x 7.66x 5.21x 6.39x 7.73x 5.88x
EV / EBIT 8.81x 8.37x 8.25x 8.77x 5.7x 7.4x 8.86x 6.51x
EV / FCF 3.05x 12.4x 22.3x 3.54x 4.28x 5.71x 93.6x 9.97x
FCF Yield 32.8% 8.03% 4.49% 28.2% 23.4% 17.5% 1.07% 10%
Dividend per Share 2 0.0575 0.062 - 0.01 0.02 0.03 0.045 0.0485
Rate of return 3.83% 4.86% - 1.06% 2.03% 3.05% 4.57% 4.92%
EPS 2 0.1355 0.1437 0.099 0.0612 0.1128 0.07 0.066 0.113
Distribution rate 42.4% 43.1% - 16.3% 17.7% 42.9% 68.2% 42.9%
Net sales 1 216.7 257.1 332.1 266.5 280.6 244.4 220.6 205.2
EBITDA 1 21.99 24.48 23.21 20.49 27.6 18.65 18.15 23.9
EBIT 1 19.75 22.6 20.7 17.9 25.2 16.1 15.85 21.6
Net income 1 - 16.07 12.07 7.548 14.1 8.3 7.4 13.3
Net Debt 1 20.79 38.05 67.66 45.44 26.4 1.75 23 23.25
Reference price 2 1.5000 1.2750 0.8700 0.9400 0.9850 0.9850 0.9850 0.9850
Nbr of stocks (in thousands) 102,078 118,435 118,496 118,669 119,035 119,156 - -
Announcement Date 9/14/21 A 9/20/22 A 9/20/23 A 9/17/24 A 9/16/25 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.07x0.49x6.39x3.05% 156M
14.49x1.38x10.53x1.19% 42.28B
13.24x - - 0.76% 25.26B
11.23x0.93x8.8x3.71% 18.03B
12.14x1.48x8.8x0.66% 14.49B
10.78x0.87x9.44x3.96% 14.49B
13.99x0.85x6.83x3.02% 6.7B
13.19x0.57x5.81x1.98% 5.48B
9.3x0.77x11.03x3.64% 5.15B
10.99x0.9x6.83x5.58% 4.74B
Average 12.34x 0.91x 8.27x 2.75% 13.68B
Weighted average by Cap. 12.79x 1.13x 9.29x 2.05%

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

  1. Stock Market
  2. Stocks
  3. SPR Stock
  4. Valuation Springfield Properties Plc