3I INFRASTRUCTURE PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 333.5 GBX | +0.15% |
|
+1.68% | +3.73% |
| 03-28 | 3i Infrastructure to meet payout target; praises TCR's performance | AN |
| 03-28 | 3i Infrastructure Confirms FY24 Dividend | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,232 | 2,206 | 2,643 | 3,098 | 2,887 | 3,076 | - | - |
| Enterprise Value (EV) 1 | 2,232 | 2,206 | 2,643 | 3,098 | 3,383 | 3,782 | 3,758 | 3,972 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | 3.14% | 3.72% | 3.31% | 3.01% | 3.56% | 3.57% | 3.81% | 4.05% |
| Capitalization / Revenue | 6,925,024 x | 8,686,217 x | - | - | - | - | - | - |
| EV / Revenue | 6,925,024 x | 8,686,217 x | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.17 x | 0.97 x | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 810,434 | 891,434 | 891,434 | 891,434 | 922,350 | 922,350 | - | - |
| Reference price 2 | 2.754 | 2.475 | 2.965 | 3.475 | 3.130 | 3.335 | 3.335 | 3.335 |
| Announcement Date | 19-05-09 | 20-05-07 | 21-05-11 | 22-05-10 | 23-05-10 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 322.3 | 254 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 258.2 | 206 | - | - | 410 | 459.1 | 406.6 | 405.2 |
| Operating Margin | 80.11% | 81.1% | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | 394 | 441.6 | 385.2 | 384.6 |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0865 | 0.0920 | 0.0980 | 0.1045 | 0.1115 | 0.1190 | 0.1271 | 0.1352 |
| Announcement Date | 19-05-09 | 20-05-07 | 21-05-11 | 22-05-10 | 23-05-10 | - | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 496 | 706 | 682 | 896 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.3% | 10.7% | 8.84% | 15.9% | 13.6% | 12.7% | 10.4% | 11.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | 2.350 | 2.550 | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 19-05-09 | 20-05-07 | 21-05-11 | 22-05-10 | 23-05-10 | - | - | - |
1GBP in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
3.335
GBP
Average target price
3.758
GBP
Spread / Average Target
+12.67%
| 1st Jan change | Capi. | |
|---|---|---|
| +3.73% | 3.85B | |
| +4.09% | 12.51B | |
| +6.03% | 9.05B | |
| -3.81% | 5.35B | |
| +7.82% | 5.31B | |
| +6.24% | 5.2B | |
| +15.27% | 4.33B | |
| +10.77% | 4.32B | |
| +1.29% | 3.97B | |
| -3.00% | 3.18B |
- Stock Market
- Equities
- 3IN Stock
- Financials 3i Infrastructure plc
