Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
816 GBX | -1.45% |
|
-3.41% | +17.93% |
16/05 | Secure Trust Bank PLC Approves Final Dividend | CI |
16/05 | EARNINGS AND TRADING: Griffin Mining profit up; Secure Trust confident | AN |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 219.9 | 295.6 | 163 | 248 | 140.2 | 157.9 | 157.9 | - |
Enterprise Value (EV) 1 | 219.9 | 295.6 | 163 | 248 | 140.2 | 130.8 | 157.9 | 157.9 |
P/E ratio | 7.89 x | 9.62 x | 10.3 x | 5.56 x | 4.29 x | 5.46 x | 3.89 x | 3.15 x |
Yield | 6.97% | 1.25% | 5.03% | 4.59% | 6.01% | 4.68% | 4.08% | 4.29% |
Capitalization / Revenue | 1.45 x | 1.79 x | 0.98 x | 1.51 x | 0.83 x | 0.71 x | 0.74 x | 0.68 x |
EV / Revenue | 1.45 x | 1.79 x | 0.98 x | 1.51 x | 0.83 x | 0.71 x | 0.74 x | 0.68 x |
EV / EBITDA | - | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 0.93 x | 1.16 x | 0.6 x | 0.82 x | 0.43 x | 0.38 x | 0.41 x | 0.37 x |
Nbr of stocks (in thousands) | 18,475 | 18,478 | 18,634 | 18,648 | 18,691 | 19,066 | 19,066 | - |
Reference price 2 | 11.90 | 16.00 | 8.750 | 13.30 | 7.500 | 8.280 | 8.280 | 8.280 |
Announcement Date | 28/03/19 | 07/05/20 | 25/03/21 | 24/03/22 | 30/03/23 | 21/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 151.6 | 165.5 | 166.1 | 164.5 | 169.6 | 184.7 | 212 | 231.1 |
EBITDA | - | - | - | - | - | - | - | - |
EBIT 1 | 69.1 | 73.7 | 74.5 | 60.5 | 76.4 | 85 | 93.82 | 97.83 |
Operating Margin | 45.58% | 44.53% | 44.85% | 36.78% | 45.05% | 46.02% | 44.27% | 42.34% |
Earnings before Tax (EBT) 1 | 34.7 | 38.7 | 20.1 | 56 | 39 | 36.1 | 54.48 | 66.97 |
Net income 1 | 28.3 | 31.1 | 16.2 | 45.6 | 33.7 | 24.3 | 40.7 | 50.13 |
Net margin | 18.67% | 18.79% | 9.75% | 27.72% | 19.87% | 13.16% | 19.2% | 21.7% |
EPS 2 | 1.509 | 1.664 | 0.8520 | 2.394 | 1.747 | 1.261 | 2.126 | 2.626 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.8300 | 0.2000 | 0.4400 | 0.6110 | 0.4510 | 0.3220 | 0.3380 | 0.3550 |
Announcement Date | 28/03/19 | 07/05/20 | 25/03/21 | 24/03/22 | 30/03/23 | 21/03/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S1 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 |
---|---|---|---|---|---|
Net sales | - | - | - | - | - |
EBITDA | - | - | - | - | - |
EBIT | - | - | - | - | - |
Operating Margin | - | - | - | - | - |
Earnings before Tax (EBT) | 18.1 | - | - | - | - |
Net income | - | 26 | 19.1 | - | - |
Net margin | - | - | - | - | - |
EPS | - | 1.368 | 0.9910 | - | - |
Dividend per Share 1 | 0.2000 | - | - | 0.2910 | 0.1600 |
Announcement Date | 07/08/19 | 05/08/21 | 04/08/22 | 30/03/23 | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 13.1% | 13.5% | 6.1% | 15.9% | 10.7% | 7.3% | 11.3% | 12.5% |
ROA (Net income/ Total Assets) | - | 1.3% | 0.6% | 1.64% | 1.08% | 0.68% | 1.05% | 1.15% |
Assets 1 | - | 2,392 | 2,700 | 2,774 | 3,133 | 3,579 | 3,876 | 4,359 |
Book Value Per Share 2 | 12.80 | 13.80 | 14.50 | 16.20 | 17.50 | 18.10 | 20.00 | 22.30 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 28/03/19 | 07/05/20 | 25/03/21 | 24/03/22 | 30/03/23 | 21/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+17.93% | 200M | |
+16.16% | 560B | |
+18.44% | 309B | |
+14.92% | 250B | |
+20.65% | 180B | |
+27.52% | 169B | |
+8.32% | 159B | |
+6.63% | 146B | |
-5.94% | 145B | |
+14.47% | 138B |
- Stock Market
- Equities
- STB Stock
- Financials Secure Trust Bank PLC