Financials Motorpoint Group Plc

Equities

MOTR

GB00BD0SFR60

Auto Vehicles, Parts & Service Retailers

Market Closed - London S.E. Other stock markets 11:35:09 2024-06-27 EDT			5-day change	1st Jan Change
138 ^GBX	-3.16%		-4.17%	+20.52%

06-13	Motorpoint laments "most difficult year in our history" as loss widens	AN
06-13	PayPoint up on three-year buyback	AN

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	173.1	171.4	234.5	251	119.9	126.1	-	-
Enterprise Value (EV) ¹	159.3	160.6	228.5	243.2	114.3	118.3	116.1	108.3
P/E ratio	-	-	-	-	-	-14.4 x	-	-
Yield	4.17%	-	-	-	-	-	-	-
Capitalization / Revenue	0.16 x	0.17 x	0.33 x	0.19 x	0.08 x	0.11 x	0.11 x	0.11 x
EV / Revenue	0.15 x	0.16 x	0.32 x	0.18 x	0.08 x	0.11 x	0.11 x	0.09 x
EV / EBITDA	6.15 x	5.88 x	12.5 x	7.53 x	7.06 x	12.7 x	5.11 x	3.89 x
EV / FCF	11,460,288 x	14,595,515 x	73,704,881 x	-13,361,124 x	4,822,921 x	-	-	-
FCF Yield	0%	0%	0%	-0%	0%	-	-	-
Price to Book	-	-	-	-	-	4.98 x	4.73 x	4.22 x
Nbr of stocks (in thousands)	96,166	90,185	90,187	89,633	88,817	88,466	-	-
Reference price ²	1.800	1.900	2.600	2.800	1.350	1.425	1.425	1.425
Announcement Date	19-06-11	20-07-14	21-06-16	22-06-15	23-06-14	24-06-13	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,059	1,018	721.4	1,322	1,440	1,087	1,103	1,193
EBITDA ¹	25.9	27.3	18.3	32.3	16.2	9.3	22.73	27.88
EBIT ¹	24.6	22.3	12.6	25	6.8	-0.6	12.81	17.59
Operating Margin	2.32%	2.19%	1.75%	1.89%	0.47%	-0.06%	1.16%	1.47%
Earnings before Tax (EBT) ¹	22.9	18.8	9.7	21.5	-0.3	-10.4	-	-
Net income	-	-	-	-	-	-	-	-
Net margin	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-0.0930	-	-
Free Cash Flow	13.9	11	3.1	-18.2	23.7	-	-	-
FCF margin	1.31%	1.08%	0.43%	-1.38%	1.65%	-	-	-
FCF Conversion (EBITDA)	53.67%	40.29%	16.94%	-	146.3%	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0750	-	-	-	-	-	-	-
Announcement Date	19-06-11	20-07-14	21-06-16	22-06-15	23-06-14	24-06-13	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2021 S1	2021 S2	2023 S1
Net sales ¹	-	-	786.7
EBITDA ¹	-	-	10.5
EBIT	-	1.5	-
Operating Margin	-	-	-
Earnings before Tax (EBT)	-	-	-
Net income	7.9	-	-
Net margin	-	-	-
EPS	0.0870	-	-
Dividend per Share	-	-	-
Announcement Date	20-11-26	21-06-16	22-11-24

¹GBP in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	13.8	10.8	6	7.8	5.6	31.1	9.94	17.7
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	13.9	11	3.1	-18.2	23.7	-	-	-
ROE (net income / shareholders' equity)	-	-	-	-	-	-	12.1%	25.8%
ROA (Net income/ Total Assets)	-	-	-	-	-	-2.96%	1.75%	3.49%
Assets	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	-	-	0.2900	0.3000	0.3400
Cash Flow per Share ²	-	-	-	-	-	0.1600	0.2000	0.2300
Capex ¹	4.2	-	3.6	-	9.4	2.4	3.25	4
Capex / Sales	0.4%	-	0.5%	-	0.65%	0.22%	0.29%	0.34%
Announcement Date	19-06-11	20-07-14	21-06-16	22-06-15	23-06-14	24-06-13	-	-

¹GBP in Million²GBP

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Motorpoint Group Plc

Trading Rating

Investor Rating

ESG Refinitiv

C+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.425 GBP

Average target price

1.7 GBP

Spread / Average Target

+19.30%

Consensus

Annual profits - Rate of surprise

Company calendar

Sector Used Car Dealers

	1st Jan change	Capi.
MOTORPOINT GROUP PLC	+20.52%	159M
CARVANA CO.	+146.19%	14.81B
CARMAX, INC.	-4.73%	11.37B
BCA MARKETPLACE PLC	0.00%	2.38B
OPENLANE, INC.	+10.60%	1.77B
AUTOSTREETS DEVELOPMENT LIMITED	0.00%	1.06B
IDOM INC.	+46.39%	888M
WE BUY CARS HOLDINGS LIMITED	0.00%	622M
K CAR CO., LTD.	+16.89%	483M
UXIN LIMITED	-70.54%	389M

Used Car Dealers