Projected Income Statement: Informa PLC

Forecast Balance Sheet: Informa PLC

Forecast Balance Sheet - Informa PLC
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,444 245 1,456 3,202 3,066 3,584 3,116 2,757
Change - -83.03% 494.29% 119.92% -4.25% 16.89% -13.06% -11.52%
Announcement Date 15/03/22 09/03/23 08/03/24 06/03/25 12/03/26 - - -
1GBP in Million
Estimates

Cash Flow Forecast: Informa PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 48.8 67.5 93.8 100 106.9 118.3 135.7 140.9
Change - 38.32% 38.96% 6.61% 6.9% 10.7% 14.67% 3.85%
Free Cash Flow (FCF) 1 422.8 383.4 526.4 701.6 769.4 777.5 980.2 1,077
Change - -9.32% 37.3% 33.28% 9.66% 1.05% 26.08% 9.88%
Announcement Date 15/03/22 09/03/23 08/03/24 06/03/25 12/03/26 - - -
1GBP in Million
Estimates

Forecast Financial Ratios: Informa PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 25.75% 23.7% 29.2% 30.51% 30.52% 31.04% 34.07% 34.46%
EBIT Margin (%) 21.59% 22.39% 26.77% 28% 28.2% 27.86% 29.51% 29.94%
EBT Margin (%) 7.62% 81.48% 15.43% 11.46% -1.59% 14.47% 17.08% 18.51%
Net margin (%) 4.33% 68.28% 13.14% 8.38% 0.27% 10.49% 11.89% 12.69%
FCF margin (%) 23.51% 16.05% 16.5% 19.75% 19.04% 18.34% 19.67% 20.85%
FCF / Net Income (%) 542.75% 23.5% 125.63% 235.67% 6,994.55% 174.89% 165.44% 164.31%

Profitability

        
ROA 0.78% 3.46% 5.37% 2.36% 0.09% 3.62% 4.68% 5.07%
ROE 4.49% 5.98% 9.14% 10.18% 12.01% 12.28% 14.33% 15.11%

Financial Health

        
Leverage (Debt/EBITDA) 3.12x 0.43x 1.56x 2.95x 2.49x 2.72x 1.84x 1.55x
Debt / Free cash flow 3.42x 0.64x 2.77x 4.56x 3.99x 4.61x 3.18x 2.56x

Capital Intensity

        
CAPEX / Current Assets (%) 2.71% 2.83% 2.94% 2.81% 2.65% 2.79% 2.72% 2.73%
CAPEX / EBITDA (%) 10.54% 11.92% 10.07% 9.23% 8.67% 8.99% 7.99% 7.92%
CAPEX / FCF (%) 11.54% 17.61% 17.82% 14.25% 13.89% 15.22% 13.84% 13.08%

Items per share

        
Cash flow per share 1 0.3123 0.3079 0.4421 0.5964 0.6689 0.6809 0.8081 0.8177
Change - -1.4% 43.57% 34.9% 12.16% 1.79% 18.68% 1.19%
Dividend per Share 1 - 0.098 0.18 0.2 0.22 0.2242 0.257 0.2802
Change - - 83.67% 11.11% 10% 1.91% 14.64% 9.03%
Book Value Per Share 1 3.831 5.042 4.811 4.825 4.389 4.569 4.693 4.85
Change - 31.62% -4.58% 0.3% -9.03% 4.08% 2.73% 3.34%
EPS 1 0.052 1.114 0.299 0.222 0.008 0.3446 0.4565 0.5199
Change - 2,042.31% -73.16% -25.75% -96.4% 4,207.38% 32.48% 13.89%
Nbr of stocks (in thousands) 15,01,965 14,16,075 13,65,880 13,22,206 12,81,549 13,63,128 13,63,128 13,63,128
Announcement Date 15/03/22 09/03/23 08/03/24 06/03/25 12/03/26 - - -
1GBP
Estimates
2026 *2027 *
P/E 24x 18.1x
PBR 1.81x 1.76x
EV / Sales 3.5x 2.88x
Yield 2.71% 3.11%

EPS & Dividend

EPS & Dividend - Informa PLC


Y-o-Y evolution of P/E

Valuation ratios - P/E - Informa PLC
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Informa PLC
Trader
Investor
Global
Quality
ESG MSCI
AAA
MarketScreener Ratings - Informa PLC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
8.258GBP
Average target price
10.86GBP
Spread / Average Target
+31.55%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Informa PLC
  1. Stock Market
  2. Stocks
  3. INF Stock
  4. Financials Informa PLC