Projected Income Statement: Diales Group Plc

Forecast Balance Sheet: Diales Group Plc

Fiscal Period: September 2021 2023 2024 2025 2026 2027 2028
Net Debt 1 -6.47 - -4.3 -3 -3.45 -3.8 -3.9
Change - - - 30.23% -15% -10.14% -2.63%
Announcement Date 1/24/22 12/14/23 12/3/24 12/9/25 - - -
1GBP in Million
Estimates

Cash Flow Forecast: Diales Group Plc

Fiscal Period: September 2021 2024 2025 2026 2027
CAPEX 1 0.521 0.123 0.22 0.1 0.1
Change - - 78.86% -54.55% 0%
Free Cash Flow (FCF) 1 -0.274 0.233 0.216 1.1 1.3
Change - - -7.3% 409.26% 18.18%
Announcement Date 1/24/22 12/3/24 12/9/25 - -
1GBP in Million
Estimates

Forecast Financial Ratios: Diales Group Plc

Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 6.87% - - - - 5.19% 5.48% 5.69%
EBIT Margin (%) - 4.34% - - 2.75% 3.28% 3.37% 3.72% 3.99%
EBT Margin (%) - 3.81% - - 2.13% 2.96% 3.16% 3.51% -
Net margin (%) - 2.28% - -0.79% -1.44% 1.59% 2.03% 2.19% -
FCF margin (%) - -0.56% - - 0.54% 0.5% 2.48% 2.85% -
FCF / Net Income (%) - -24.6% - - -37.76% 31.63% 122.22% 130% -

Profitability

         
ROA 4.93% 4.06% -1.13% 1.5% 4.15% 4.59% - - -
ROE 6.71% 5.35% -15.34% 0.77% 2.83% 6.48% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 1.07% - - 0.29% 0.51% 0.23% 0.22% -
CAPEX / EBITDA (%) - 15.56% - - - - 4.35% 4% -
CAPEX / FCF (%) - -190.15% - - 52.79% 101.85% 9.09% 7.69% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.015 - - 0.015 0.015 0.015 0.015 0.015
Change - - - - - 0% 0% 0% 0%
Book Value Per Share 1 - 0.3916 - - - - - - -
Change - - - - - - - - -
EPS 1 - - - - -0.012 - - - -
Change - - - - - - - - -
Nbr of stocks (in thousands) - 53,909 - - 52,790 52,289 52,802 52,802 52,802
Announcement Date - 1/24/22 - - 12/3/24 12/9/25 - - -
1GBP
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 0.33x 0.32x
Yield 4.35% 4.35%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. DIAL Stock
  4. Financials Diales Group Plc