Company Valuation: Springfield Properties Plc

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 151 103.1 111.5 117.2 110.8 136.7 - -
Change - -31.73% 8.2% 5.11% -5.49% 23.39% - -
Enterprise Value (EV) 1 189.1 170.8 157 143.7 114.6 159.4 159.3 159.2
Change - -9.68% -8.06% -8.5% -20.26% 39.18% -0.06% -0.06%
P/E 8.87x 8.79x 15.4x 8.73x 12.5x 17.1x 10.6x 9.7x
PBR 1.05x 0.68x 0.71x 0.68x 0.62x 0.73x 0.71x 0.68x
PEG - -0.3x -0.4x 0.1x -0.4x -1.7x 0.2x 1.05x
Capitalization / Revenue 0.59x 0.31x 0.42x 0.42x 0.45x 0.63x 0.63x 0.57x
EV / Revenue 0.74x 0.51x 0.59x 0.51x 0.47x 0.73x 0.73x 0.66x
EV / EBITDA 7.72x 7.36x 7.66x 5.21x 6.37x 9.41x 7.07x 6.97x
EV / EBIT 8.37x 8.25x 8.77x 5.7x 7.25x 10.4x 7.62x 7.51x
EV / FCF 12.4x 22.3x 3.54x 4.28x 3.71x 27x 16.3x 27.5x
FCF Yield 8.03% 4.49% 28.2% 23.4% 26.9% 3.7% 6.15% 3.64%
Dividend per Share 2 0.062 - 0.01 0.02 0.03 0.0455 0.048 0.05
Rate of return 4.86% - 1.06% 2.03% 3.23% 3.97% 4.19% 4.37%
EPS 2 0.1437 0.099 0.0612 0.1128 0.0746 0.067 0.108 0.118
Distribution rate 43.1% - 16.3% 17.7% 40.2% 67.9% 44.4% 42.4%
Net sales 1 257.1 332.1 266.5 280.6 243.7 218.6 217.7 241.2
EBITDA 1 24.48 23.21 20.49 27.6 17.99 16.95 22.55 22.85
EBIT 1 22.6 20.7 17.9 25.2 15.8 15.3 20.9 21.2
Net income 1 16.07 12.07 7.548 14.1 9.423 7.75 12.7 13.5
Net Debt 1 38.05 67.66 45.44 26.4 3.739 22.7 22.6 22.5
Reference price 2 1.275 0.870 0.940 0.985 0.930 1.145 1.145 1.145
Nbr of stocks (in thousands) 118,435 118,496 118,669 119,035 119,156 119,422 - -
Announcement Date 9/20/22 9/20/23 9/17/24 9/16/25 9/15/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.16x0.73x9.44x3.96% 181M
13.37x1.28x9.81x1.29% 38.99B
11.74x - - 0.86% 22.21B
17.1x0.75x11.67x2.41% 19.96B
9.82x0.91x8.61x4.12% 17.07B
17.38x1.77x11.97x-.--% 16.61B
9.57x0.81x8.79x4.37% 13.64B
10.68x1.27x7.61x0.75% 12.52B
12.76x0.78x6.32x3.29% 6.38B
Average 13.29x 1.04x 9.28x 2.34% 16.4B
Weighted average by Cap. 13.07x 1.13x 9.72x 1.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SPR Stock
  4. Valuation Springfield Properties Plc