Projected Income Statement: REDCENTRI0

Forecast Balance Sheet: REDCENTRI0

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 35.5 -42 - 36.8 6.4 1.7
Change - - -218.31% - - -82.6% -73.44%
Announcement Date 7/21/22 4/25/23 8/15/24 9/24/25 9/28/26 - -
1GBP in Million
Estimates

Cash Flow Forecast: REDCENTRI0

Fiscal Period: March 2023 2024 2026 2027 2028
CAPEX 1 6.374 - 7.102 5.5 7.5
Change - - - -22.56% 36.36%
Free Cash Flow (FCF) 1 -2.11 -3.294 18.52 3 8
Change - -56.11% - -83.8% 166.67%
Announcement Date 4/25/23 8/15/24 9/28/26 - -
1GBP in Million
Estimates

Forecast Financial Ratios: REDCENTRI0

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 25.41% 17.49% 17.36% 20.83% 13.16% 13.94% 15.74%
EBIT Margin (%) 17.05% 6.1% 5.93% 7.12% 7% 8.03% 9.68%
EBT Margin (%) - -8.79% - - 3.67% 52.95% 5.49%
Net margin (%) - -6.52% - - 2.4% 51.06% 3.1%
FCF margin (%) - -1.49% -2.02% - 14.03% 2.27% 5.78%
FCF / Net Income (%) - 22.81% - - 584.69% 4.45% 186.05%

Profitability

       
ROA - - - - - - -
ROE - -14.23% - - 20.5% 17.1% 20.9%

Financial Health

       
Leverage (Debt/EBITDA) - 1.43x - - 2.12x 0.35x 0.08x
Debt / Free cash flow - -16.82x - - 1.99x 2.13x 0.21x

Capital Intensity

       
CAPEX / Current Assets (%) - 4.5% - - 5.38% 4.17% 5.42%
CAPEX / EBITDA (%) - 25.7% - - 40.88% 29.89% 34.4%
CAPEX / FCF (%) - -302.09% - - 38.35% 183.33% 93.75%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 0.036 0.036 0.036 0.012 - 0.03 0.035
Change - 0% 0% -66.67% - - 16.67%
Book Value Per Share 1 - 0.3653 - - 0.407 0.415 0.458
Change - - - - - 1.97% 10.36%
EPS 1 - -0.0594 - - 0.0199 0.554 0.042
Change - - - - - 2,683.92% -92.42%
Nbr of stocks (in thousands) 154,822 156,263 158,252 158,904 159,316 102,213 102,213
Announcement Date 7/21/22 4/25/23 8/15/24 9/24/25 9/28/26 - -
1GBP
Estimates
2027 *2028 *
P/E 1.63x 21.5x
PBR 2.17x 1.97x
EV / Sales 0.75x 0.68x
Yield 3.33% 3.88%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
-
Quality
ESG MSCI
A

Annual profits - Rate of surprise