Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
141.4 GBX | +2.46% | +16.38% | +32.15% |
24/04 | Supreme expects record sales as tackles changing e-cigarette landscape | AN |
24/04 | Supreme plc Provides Earnings Guidance for the Twelve Months Ended 31 March 2024 | CI |
Valuation
Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 209.7 | 209.9 | 110.9 | 160.8 | - | - |
Enterprise Value (EV) 1 | 217.3 | 213.9 | 122.7 | 169.4 | 152.8 | 131.5 |
P/E ratio | 20.7 x | 15.8 x | 9.74 x | 7.62 x | 8.31 x | - |
Yield | 1.5% | 1.22% | 4.87% | 3.48% | 3.19% | 3.26% |
Capitalization / Revenue | 1.72 x | 1.61 x | 0.71 x | 0.71 x | 0.71 x | 0.7 x |
EV / Revenue | 1.78 x | 1.64 x | 0.79 x | 0.75 x | 0.68 x | 0.57 x |
EV / EBITDA | 11.3 x | 10.2 x | 6.33 x | 4.46 x | 4.37 x | 3.64 x |
EV / FCF | 20.5 x | 20.4 x | 6.81 x | 20.2 x | 6.93 x | 5.46 x |
FCF Yield | 4.88% | 4.9% | 14.7% | 4.96% | 14.4% | 18.3% |
Price to Book | 10.6 x | 6.5 x | 2.92 x | - | - | - |
Nbr of stocks (in thousands) | 1,16,500 | 1,16,627 | 1,17,316 | 1,16,516 | - | - |
Reference price 2 | 1.800 | 1.800 | 0.9450 | 1.380 | 1.380 | 1.380 |
Announcement Date | 20/07/21 | 05/07/22 | 05/07/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 92.33 | 122.3 | 130.8 | 155.6 | 225.1 | 225.2 | 229 |
EBITDA 1 | - | 19.27 | 21.06 | 19.39 | 38.03 | 34.97 | 36.1 |
EBIT 1 | - | 14.43 | 18.11 | 16.28 | 33.55 | 30.45 | 32.4 |
Operating Margin | - | 11.8% | 13.85% | 10.46% | 14.91% | 13.52% | 14.15% |
Earnings before Tax (EBT) 1 | - | 12.96 | 16.33 | 14.44 | 29.95 | 27.3 | 28.4 |
Net income 1 | 10.85 | 9.838 | 13.75 | 11.97 | 22.45 | 20.45 | 21.3 |
Net margin | 11.76% | 8.05% | 10.51% | 7.69% | 9.97% | 9.08% | 9.3% |
EPS 2 | - | 0.0870 | 0.1140 | 0.0970 | 0.1810 | 0.1660 | - |
Free Cash Flow 1 | - | 10.61 | 10.48 | 18.02 | 8.4 | 22.05 | 24.1 |
FCF margin | - | 8.68% | 8.01% | 11.58% | 3.73% | 9.79% | 10.52% |
FCF Conversion (EBITDA) | - | 55.05% | 49.75% | 92.93% | 22.09% | 63.06% | 66.76% |
FCF Conversion (Net income) | - | 107.84% | 76.2% | 150.58% | 37.42% | 107.82% | 113.15% |
Dividend per Share 2 | - | 0.0270 | 0.0220 | 0.0460 | 0.0480 | 0.0440 | 0.0450 |
Announcement Date | 28/01/21 | 20/07/21 | 05/07/22 | 05/07/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: March | 2022 S1 | 2023 S1 | 2023 S2 | 2024 S1 |
---|---|---|---|---|
Net sales 1 | 61.08 | - | 90.98 | 105.1 |
EBITDA 1 | - | - | 11.27 | 15.18 |
EBIT | - | - | 10.04 | - |
Operating Margin | - | - | 11.04% | - |
Earnings before Tax (EBT) | - | - | 10.04 | - |
Net income | 6.818 | 3.289 | 8.679 | - |
Net margin | 11.16% | - | 9.54% | - |
EPS | 0.0550 | 0.0270 | 0.0700 | - |
Dividend per Share | - | - | - | - |
Announcement Date | 07/12/21 | 29/11/22 | 05/07/23 | 28/11/23 |
Balance Sheet Analysis
Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | 7.6 | 4 | 11.8 | 8.65 | - | - |
Net Cash position 1 | - | - | - | - | - | 8 | 29.3 |
Leverage (Debt/EBITDA) | - | 0.3944 x | 0.19 x | 0.6085 x | 0.2274 x | - | - |
Free Cash Flow 1 | - | 10.6 | 10.5 | 18 | 8.4 | 22.1 | 24.1 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | 0.1700 | 0.2800 | 0.3200 | - | - | - |
Cash Flow per Share | - | 0.1100 | 0.1000 | 0.1600 | - | - | - |
Capex 1 | - | 1.67 | 1.3 | 1.25 | 3.9 | 1.75 | 1.5 |
Capex / Sales | - | 1.36% | 0.99% | 0.81% | 1.73% | 0.78% | 0.65% |
Announcement Date | 28/01/21 | 20/07/21 | 05/07/22 | 05/07/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+32.15% | 201M | |
+3.64% | 147B | |
+18.41% | 128B | |
+30.92% | 126B | |
+9.33% | 60.83B | |
-0.94% | 37.77B | |
+91.90% | 34.5B | |
+5.26% | 31.89B | |
-13.02% | 30.94B | |
+27.37% | 27.1B |
- Stock Market
- Equities
- SUP Stock
- Financials Supreme Plc