Financials Regional Management Corp. Deutsche Boerse AG

Equities

46F

US75902K1060

Consumer Lending

Delayed Deutsche Boerse AG 11:30:18 03/07/2024 am IST 5-day change 1st Jan Change
26.2 EUR 0.00% Intraday chart for Regional Management Corp. +6.50% +13.91%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 331.1 338.5 569.5 269.2 246.7 280.9 - -
Enterprise Value (EV) 1 331.1 338.5 569.5 269.2 246.7 280.9 280.9 280.9
P/E ratio 7.9 x 12.4 x 6.9 x 5.3 x 15.1 x 6.66 x 4.97 x 4.33 x
Yield - 0.67% 1.65% 4.27% 4.78% 4.23% 4.23% -
Capitalization / Revenue 0.93 x 0.91 x 1.33 x 0.53 x 0.45 x 0.48 x 0.45 x -
EV / Revenue 0.93 x 0.91 x 1.33 x 0.53 x 0.45 x 0.48 x 0.45 x -
EV / EBITDA - - 3.66 x 2.36 x - 2.11 x 1.74 x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.09 x 1.2 x 1.99 x 0.87 x 0.76 x 0.78 x 0.7 x 0.63 x
Nbr of stocks (in thousands) 11,027 11,336 9,912 9,586 9,835 9,896 - -
Reference price 2 30.03 29.86 57.46 28.08 25.08 28.38 28.38 28.38
Announcement Date 25/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 355.7 373.9 428.4 507.2 551.4 586.8 626.7 -
EBITDA 1 - - 155.5 114.1 - 133.2 161.6 -
EBIT 1 99.12 73.78 143.8 101.4 88.25 129.3 146.7 -
Operating Margin 27.86% 19.73% 33.58% 19.99% 16% 22.04% 23.41% -
Earnings before Tax (EBT) 1 58.99 35.93 112.5 65.32 20.78 56.6 78.98 85.7
Net income 1 44.73 26.73 88.69 51.22 15.96 41.7 55.99 64.7
Net margin 12.58% 7.15% 20.7% 10.1% 2.89% 7.11% 8.93% -
EPS 2 3.800 2.400 8.330 5.300 1.660 4.260 5.706 6.560
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.2000 0.9500 1.200 1.200 1.200 1.200 -
Announcement Date 25/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 119.5 120.8 122.9 131.5 132 135.4 133.5 140.9 141.7 144.3 142.7 148.4 151.4 155.1 153.7
EBITDA 1 36.13 38.13 26.35 - - - 27.6 - - - 25.78 33.08 36.88 41.8 41.74
EBIT 1 32.94 34.89 23.35 25.22 17.94 28.39 24.04 27.84 7.978 37.44 26.22 33.76 31.89 35.32 37.57
Operating Margin 27.57% 28.87% 19% 19.18% 13.59% 20.97% 18.01% 19.76% 5.63% 25.94% 18.37% 22.75% 21.07% 22.77% 24.44%
Earnings before Tax (EBT) 1 25.35 34.95 15.79 13.35 1.232 11.6 7.813 10.9 -9.532 19.93 7.366 15.56 13.71 20.12 21.23
Net income 1 20.78 26.78 11.98 10.07 2.391 8.689 6.023 8.82 -7.574 15.2 5.622 11.07 9.779 15.18 16.02
Net margin 17.39% 22.16% 9.75% 7.66% 1.81% 6.42% 4.51% 6.26% -5.35% 10.54% 3.94% 7.46% 6.46% 9.79% 10.42%
EPS 2 2.040 2.670 1.240 1.060 0.2500 0.9000 0.6300 0.9100 -0.8000 1.560 0.5760 1.132 0.9980 1.508 1.525
Dividend per Share 2 0.2500 0.3000 0.3000 0.3000 0.3000 0.3000 0.3000 - 0.3000 - 0.3000 0.3000 0.3000 0.3000 0.3000
Announcement Date 09/02/22 04/05/22 03/08/22 01/11/22 08/02/23 03/05/23 02/08/23 01/11/23 07/02/24 01/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 15.4% 10% 31.6% 17.3% 5% 12.3% 14.2% 16.2%
ROA (Net income/ Total Assets) 4.3% 2.5% 7.2% 3.22% 0.9% 2.24% 2.68% 2.9%
Assets 1 1,040 1,069 1,232 1,592 1,773 1,863 2,093 2,231
Book Value Per Share 2 27.50 24.90 28.90 32.40 33.00 36.30 40.70 44.90
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 25/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
1USD in Million2USD
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
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
28.38 USD
Average target price
30.33 USD
Spread / Average Target
+6.88%
Consensus
  1. Stock Market
  2. Equities
  3. RM Stock
  4. 46F Stock
  5. Financials Regional Management Corp.