CRANSWICK PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,290 GBX | +1.66% |
|
+3.87% | +12.66% |
| 21/03 | Cranswick plc Announces Board Changes | CI |
| 16/02 | US Futures Flat, European Stocks Rise | DJ |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,338 | 1,912 | 1,884 | 1,902 | 1,616 | 2,317 | - | - |
| Enterprise Value (EV) 1 | 1,360 | 2,005 | 2,004 | 2,008 | 1,717 | 2,427 | 2,378 | 2,337 |
| P/E ratio | 19.2 x | 23.1 x | 20.4 x | 18.4 x | 14.5 x | 18.5 x | 18 x | 17.1 x |
| Yield | 2.16% | 1.65% | 1.95% | 2.11% | 2.63% | 2.02% | 2.13% | 2.25% |
| Capitalization / Revenue | 0.93 x | 1.15 x | 0.99 x | 0.95 x | 0.7 x | 0.9 x | 0.86 x | 0.82 x |
| EV / Revenue | 0.95 x | 1.2 x | 1.06 x | 1 x | 0.74 x | 0.94 x | 0.88 x | 0.83 x |
| EV / EBITDA | 11.2 x | 12.9 x | 10.2 x | 9.96 x | 7.98 x | 9.57 x | 8.92 x | 8.39 x |
| EV / FCF | 160 x | 127 x | 18.3 x | 30.3 x | 25.3 x | 28.2 x | 23.1 x | 21.1 x |
| FCF Yield | 0.62% | 0.79% | 5.46% | 3.3% | 3.95% | 3.55% | 4.33% | 4.73% |
| Price to Book | 2.5 x | 3.11 x | 2.74 x | 2.47 x | 1.92 x | 2.49 x | 2.32 x | 2.16 x |
| Nbr of stocks (in thousands) | 51,645 | 52,204 | 52,610 | 53,050 | 53,611 | 54,019 | - | - |
| Reference price 2 | 25.90 | 36.62 | 35.82 | 35.86 | 30.14 | 42.90 | 42.90 | 42.90 |
| Announcement Date | 21/05/19 | 23/06/20 | 18/05/21 | 24/05/22 | 23/05/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,437 | 1,667 | 1,898 | 2,008 | 2,323 | 2,588 | 2,703 | 2,818 |
| EBITDA 1 | 121.2 | 155.3 | 196.7 | 201.7 | 215.3 | 253.5 | 266.7 | 278.5 |
| EBIT 1 | 92.3 | 105.1 | 132.5 | 140.6 | 146.5 | 181.2 | 190.2 | 199.4 |
| Operating Margin | 6.42% | 6.3% | 6.98% | 7% | 6.31% | 7% | 7.04% | 7.08% |
| Earnings before Tax (EBT) 1 | 86.5 | 104 | 114.8 | 129.9 | 139.5 | 168.1 | 175.4 | 185.2 |
| Net income 1 | 69.6 | 82.7 | 92.5 | 103.5 | 111.4 | 122.7 | 128.9 | 135.1 |
| Net margin | 4.84% | 4.96% | 4.87% | 5.15% | 4.8% | 4.74% | 4.77% | 4.79% |
| EPS 2 | 1.349 | 1.586 | 1.756 | 1.948 | 2.078 | 2.324 | 2.387 | 2.506 |
| Free Cash Flow 1 | 8.5 | 15.8 | 109.5 | 66.3 | 67.9 | 86.03 | 103 | 110.6 |
| FCF margin | 0.59% | 0.95% | 5.77% | 3.3% | 2.92% | 3.32% | 3.81% | 3.93% |
| FCF Conversion (EBITDA) | 7.01% | 10.17% | 55.67% | 32.87% | 31.54% | 33.94% | 38.6% | 39.72% |
| FCF Conversion (Net income) | 12.21% | 19.11% | 118.38% | 64.06% | 60.95% | 70.12% | 79.85% | 81.9% |
| Dividend per Share 2 | 0.5590 | 0.6040 | 0.7000 | 0.7560 | 0.7940 | 0.8655 | 0.9118 | 0.9664 |
| Announcement Date | 21/05/19 | 23/06/20 | 18/05/21 | 24/05/22 | 23/05/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2023 S1 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|---|---|
| Net sales 1 | 770 | 931.6 | 993.1 | 1,116 | 1,207 | 1,254 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 47.4 | 62 | - | 68.4 | 78.1 | 85.5 |
| Operating Margin | 6.16% | 6.66% | - | 6.13% | 6.47% | 6.82% |
| Earnings before Tax (EBT) | - | - | - | 61.5 | 78 | - |
| Net income | - | - | - | 49.1 | 62.3 | - |
| Net margin | - | - | - | 4.4% | 5.16% | - |
| EPS | - | - | - | 0.9180 | 1.160 | - |
| Dividend per Share 2 | 0.1670 | - | 0.2000 | - | - | 0.2270 |
| Announcement Date | 26/11/19 | 24/11/20 | 23/11/21 | 22/11/22 | 23/05/23 | 21/11/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 22.8 | 93 | 120 | 106 | 101 | 109 | 60.6 | 19.1 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1881 x | 0.5988 x | 0.6085 x | 0.5255 x | 0.471 x | 0.4303 x | 0.2273 x | 0.0686 x |
| Free Cash Flow 1 | 8.5 | 15.8 | 110 | 66.3 | 67.9 | 86 | 103 | 111 |
| ROE (net income / shareholders' equity) | 13.7% | 14.4% | 14.2% | 14.2% | 13.8% | 14.1% | 13.4% | 13% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 10.40 | 11.80 | 13.10 | 14.50 | 15.70 | 17.20 | 18.50 | 19.90 |
| Cash Flow per Share 2 | 1.700 | 2.240 | 3.460 | 3.010 | 2.860 | 3.950 | 4.170 | 4.290 |
| Capex 1 | 79.2 | 101 | 71.9 | 93.7 | 85.1 | 101 | 103 | 105 |
| Capex / Sales | 5.51% | 6.07% | 3.79% | 4.67% | 3.66% | 3.9% | 3.79% | 3.71% |
| Announcement Date | 21/05/19 | 23/06/20 | 18/05/21 | 24/05/22 | 23/05/23 | - | - | - |
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
11
Last Close Price
42.9
GBP
Average target price
45.7
GBP
Spread / Average Target
+6.53%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.66% | 2.89B | |
| -4.93% | 261B | |
| -2.51% | 94.98B | |
| +3.19% | 46.39B | |
| +8.74% | 39.99B | |
| -0.15% | 38.02B | |
| -16.78% | 30.16B | |
| -6.61% | 28.72B | |
| +11.32% | 24.54B | |
| -9.29% | 22.65B |
- Stock Market
- Equities
- CWK Stock
- Financials Cranswick plc
