GRAINGER PLC Financials Grainger plc Deutsche Boerse AG
Equities
1U4
GB00B04V1276
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.02 EUR | -3.21% |
|
-1.95% | -0.46% |
| 17/05 | Jefferies says buy Tritax Big Box post merger | AN |
| 16/05 | Grainger swings to half-year loss on valuation hit but ups payout | AN |
Valuation
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,500 | 1,995 | 2,258 | 1,694 | 1,720 | 1,900 | - | - |
| Enterprise Value (EV) 1 | 2,597 | 3,038 | 3,290 | 2,956 | 3,136 | 3,412 | 3,381 | 3,347 |
| P/E ratio | 12.4 x | 20.9 x | 18.9 x | 7.42 x | 66.7 x | 29.8 x | 12.5 x | 10.7 x |
| Yield | 2.11% | 1.84% | 1.69% | 2.6% | 2.85% | 2.86% | 3.22% | 3.68% |
| Capitalization / Revenue | 17.5 x | 20.1 x | 32 x | 19.6 x | 17.8 x | 17.2 x | 15.4 x | 14.3 x |
| EV / Revenue | 30.2 x | 30.6 x | 46.6 x | 34.3 x | 32.5 x | 30.8 x | 27.4 x | 25.1 x |
| EV / EBITDA | 22.8 x | 25.7 x | 27.3 x | 22.9 x | 24.1 x | 25.2 x | 23 x | 21.3 x |
| EV / FCF | -71.3 x | -26.5 x | 19.9 x | 26.6 x | 17.6 x | 46.7 x | 169 x | 176 x |
| FCF Yield | -1.4% | -3.77% | 5.02% | 3.76% | 5.69% | 2.14% | 0.59% | 0.57% |
| Price to Book | 1.17 x | 1.32 x | 1.19 x | 0.87 x | 0.9 x | 0.91 x | 0.89 x | 0.82 x |
| Nbr of stocks (in thousands) | 6,09,717 | 6,71,190 | 7,40,249 | 7,38,471 | 7,36,508 | 7,36,611 | - | - |
| Reference price 2 | 2.460 | 2.972 | 3.050 | 2.294 | 2.336 | 2.580 | 2.580 | 2.580 |
| Announcement Date | 27/11/19 | 19/11/20 | 18/11/21 | 17/11/22 | 22/11/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 85.9 | 99.3 | 70.6 | 86.3 | 96.5 | 110.8 | 123.5 | 133.3 |
| EBITDA 1 | 114.1 | 118 | 120.3 | 129.1 | 130.4 | 135.2 | 146.7 | 157.4 |
| EBIT 1 | 112.6 | 116.5 | 119.1 | 128.2 | 129.3 | 132.1 | 142.7 | 153.3 |
| Operating Margin | 131.08% | 117.32% | 168.7% | 148.55% | 133.99% | 119.18% | 115.48% | 114.96% |
| Earnings before Tax (EBT) 1 | 131.3 | 110.8 | 152.1 | 298.6 | 27.4 | 75.4 | 186.4 | 215 |
| Net income 1 | 114.9 | 92.8 | 109.5 | 229.4 | 25.6 | 73.72 | 137.4 | 161.8 |
| Net margin | 133.76% | 93.45% | 155.1% | 265.82% | 26.53% | 66.53% | 111.25% | 121.4% |
| EPS 2 | 0.1980 | 0.1420 | 0.1610 | 0.3090 | 0.0350 | 0.0865 | 0.2065 | 0.2406 |
| Free Cash Flow 1 | -36.4 | -114.5 | 165.2 | 111.2 | 178.6 | 73 | 20 | 19 |
| FCF margin | -42.37% | -115.31% | 233.99% | 128.85% | 185.08% | 65.88% | 16.19% | 14.25% |
| FCF Conversion (EBITDA) | - | - | 137.32% | 86.13% | 136.96% | 54.01% | 13.63% | 12.07% |
| FCF Conversion (Net income) | - | - | 150.87% | 48.47% | 697.66% | 99.02% | 14.55% | 11.74% |
| Dividend per Share 2 | 0.0519 | 0.0547 | 0.0515 | 0.0597 | 0.0665 | 0.0737 | 0.0830 | 0.0950 |
| Announcement Date | 27/11/19 | 19/11/20 | 18/11/21 | 17/11/22 | 22/11/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 2020 S1 | 2021 S1 | 2022 S1 | 2023 S1 |
|---|---|---|---|---|
| Net sales | 50 | - | - | - |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | 0.0640 | - | - | - |
| Dividend per Share 1 | - | 0.0183 | 0.0208 | 0.0228 |
| Announcement Date | 14/05/20 | 13/05/21 | 12/05/22 | 11/05/23 |
1GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,097 | 1,043 | 1,032 | 1,262 | 1,416 | 1,512 | 1,480 | 1,447 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.614 x | 8.842 x | 8.579 x | 9.775 x | 10.86 x | 11.18 x | 10.09 x | 9.189 x |
| Free Cash Flow 1 | -36.4 | -115 | 165 | 111 | 179 | 73 | 20 | 19 |
| ROE (net income / shareholders' equity) | 6.56% | 4.95% | 6.88% | 4.09% | 3.93% | 3.34% | 4.65% | 5.07% |
| ROA (Net income/ Total Assets) | 2.96% | 2.36% | 3.51% | 2.21% | 2.09% | 1.54% | 2.89% | 3.74% |
| Assets 1 | 3,886 | 3,932 | 3,121 | 10,366 | 1,222 | 4,790 | 4,757 | 4,331 |
| Book Value Per Share 2 | 2.110 | 2.250 | 2.570 | 2.650 | 2.610 | 2.830 | 2.900 | 3.160 |
| Cash Flow per Share 2 | - | - | - | - | - | 0.1300 | 0.1200 | 0.1400 |
| Capex 1 | 213 | 195 | 0.3 | 3.7 | 6.1 | 100 | 50 | 32 |
| Capex / Sales | 247.5% | 196.68% | 0.42% | 4.29% | 6.32% | 90.22% | 40.48% | 24.02% |
| Announcement Date | 27/11/19 | 19/11/20 | 18/11/21 | 17/11/22 | 22/11/23 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
2.58
GBP
Average target price
3.009
GBP
Spread / Average Target
+16.62%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.17% | 26.41B | |
| -13.96% | 12.56B | |
| +8.89% | 10.87B | |
| -22.81% | 8.07B | |
| +9.98% | 6.99B | |
| -5.44% | 6.89B | |
| +5.04% | 6.84B | |
| -3.24% | 3.71B | |
| +10.47% | 3.51B |
- Stock Market
- Equities
- GRI Stock
- 1U4 Stock
- Financials Grainger plc
