Projected Income Statement: Groupe SFPI

Forecast Balance Sheet: Groupe SFPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -75.8 -4.58 -26.4 -76.4 -91.3 -108 -129 -152
Change - 93.96% -476.42% -189.39% -19.5% -18.33% -19.44% -17.83%
Announcement Date 4/20/22 4/18/23 4/18/24 4/16/25 4/17/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Groupe SFPI

Fiscal Period: December 2023 2024 2025 2026 2027 2028
CAPEX 1 26.9 15.34 10.59 18 18 18.8
Change - -42.97% -30.96% 69.96% 0% 4.44%
Free Cash Flow (FCF) 1 36.53 35.6 31.09 22.3 26.1 27.4
Change - -2.56% -12.65% -28.28% 17.04% 4.98%
Announcement Date 4/18/24 4/16/25 4/17/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Groupe SFPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 10.88% 9.12% 7.6% 8.37% 7.98% 8.46% 8.87% 9.12%
EBIT Margin (%) 7.64% 5.72% 4.14% 4.46% 4.14% 4.62% 5.08% 5.34%
EBT Margin (%) 7.74% 5.07% - - - - - -
Net margin (%) 5.64% 3.5% 0.17% 2.19% 2.66% 3.65% 4.04% 4.29%
FCF margin (%) - - 5.3% 5.35% 4.97% 3.49% 3.97% 4.06%
FCF / Net Income (%) - - 3,044.08% 243.8% 187.31% 95.71% 98.12% 94.81%

Profitability

        
ROA - - - - - 11.3% 12.8% 13.9%
ROE 14.42% 9.13% 0.98% 8.79% 6.19% 8.4% 9% 9.1%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - 3.91% 2.3% 1.69% 2.82% 2.74% 2.79%
CAPEX / EBITDA (%) - - 51.37% 27.54% 21.22% 33.33% 30.82% 30.57%
CAPEX / FCF (%) - - 73.64% 43.1% 34.06% 80.72% 68.97% 68.61%

Items per share

        
Cash flow per share 1 0.4583 0.2863 0.6879 0.5524 0.4521 - - -
Change - -37.53% 140.27% -19.7% -18.16% - - -
Dividend per Share 1 0.08 0.05 0.03 0.08 0.08 0.09 0.09 0.1
Change - -37.5% -40% 166.67% 0% 12.5% 0% 11.11%
Book Value Per Share 1 2.348 2.701 2.696 2.843 2.991 - - -
Change - 15% -0.17% 5.44% 5.2% - - -
EPS 1 0.34 0.24 0.01 0.16 0.18 0.25 0.29 0.31
Change - -29.41% -95.83% 1,500% 12.5% 38.89% 16% 6.9%
Nbr of stocks (in thousands) 94,675 92,205 92,205 92,205 92,205 92,205 92,205 92,205
Announcement Date 4/20/22 4/18/23 4/18/24 4/16/25 4/17/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 7.6x 6.55x
PBR - -
EV / Sales 0.11x 0.07x
Yield 4.74% 4.74%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
-
Investor
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.900EUR
Average target price
3.200EUR
Spread / Average Target
+68.42%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SFPI Stock
  4. Financials Groupe SFPI