Valuation Provident Financial LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

05-22	Vanquis Banking Group to Accept for Purchase GBP100 Million Tier 2 Notes Under Cash Tender Offer	MT
05-22	Vanquis Banking Group plc Announces Final Results of Tender Offer for GBP 200,000,000 Fixed Rate Reset Subordinated Tier 2 Notes Due 2032	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	901	479.9	327.6	113.3	299.4	300.9	-	-
Change	-	-46.74%	-31.74%	-65.41%	164.25%	0.5%	-	-
Enterprise Value (EV)	2,106	1,931	2,117	113.3	299.4	300.9	300.9	300.9
Change	-	-8.31%	9.65%	-94.65%	164.25%	0.5%	0%	0%
P/E	-28.1x	6.27x	-53.8x	-0.95x	38.6x	7.93x	5.16x	4.23x
PBR	1.44x	0.79x	0.56x	0.26x	0.62x	0.64x	0.58x	0.52x
PEG	-	-0x	0x	-0x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	1.5x	1x	0.67x	0.25x	0.66x	0.59x	0.54x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.59x	0.54x	0.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	1.1x	0.96x	0.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.12	0.153	0.06	-	-	-	0.0665	0.0795
Rate of return	3.34%	8%	4.64%	-	-	-	5.53%	6.61%
EPS ²	-0.128	0.305	-0.024	-0.467	0.031	0.1517	0.233	0.284
Distribution rate	-93.8%	50.2%	-250%	-	-	-	28.5%	28%
Net sales ¹	602.6	480.7	488.8	458.5	454.9	512.8	557.9	603.2
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	117.8	185.4	138.3	156.2	189.4	272.5	313	353.5
Net income ¹	-32.1	77.4	-6	-119.3	8.2	41.13	61.57	74.87
Net Debt	1,205	1,451	1,790	-	-	-	-	-
Reference price ²	3.592	1.912	1.292	0.445	1.196	1.202	1.202	1.202
Nbr of stocks (in thousands)	250,842	250,976	253,537	254,613	250,332	250,332	-	-
Announcement Date	3/31/22	3/31/23	3/27/24	3/14/25	2/26/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAJAJ FINANCE LIMITED	26.64x	17.11x	-	0.64%	69.03B
ROCKET COMPANIES, INC.	26.86x	4.51x	15.28x	-.--%	38.62B
BAJAJ FINSERV LTD.	25.61x	5.18x	25.67x	0.08%	31.55B
SHRIRAM FINANCE LIMITED	18.41x	12.46x	23.72x	1.12%	25.94B
SYNCHRONY FINANCIAL	7.68x	1.8x	3.4x	1.77%	24.29B
SOFI TECHNOLOGIES, INC.	29.54x	4.38x	12.87x	-.--%	22.63B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	22.85x	18.82x	45.74x	0.16%	15.59B
TATA CAPITAL LIMITED	29.17x	-	-	-	15.35B
Average	23.35x	9.18x	21.11x	0.54%	30.37B
Weighted average by Cap.	23.95x	10.01x	19.56x	0.53%