|
Market Closed -
London S.E.
11:35:06 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 211.00 GBX | -0.47% |
|
-0.94% | +3.69% |
Projected Income Statement: Value and Indexed Property Income Trust Plc
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5.647 | 8.358 | 9.066 | 9.97 | 9.102 | 10.9 | 11.8 | 11.9 |
| Change | - | 48.01% | 8.47% | 9.97% | -8.71% | 19.75% | 8.26% | 0.85% |
| EBITDA 1 | - | 6.955 | 7.309 | 8.12 | 7.324 | 9.05 | 9.9 | 10 |
| Change | - | - | 5.09% | 11.1% | -9.8% | 23.57% | 9.39% | 1.01% |
| EBIT 1 | - | - | 7.309 | 8.12 | 7.324 | 9.05 | 9.9 | 10 |
| Change | - | - | - | 11.1% | -9.8% | 23.57% | 9.39% | 1.01% |
| Interest Paid 1 | - | -1.779 | - | -2.731 | -2.55 | -3 | -3.15 | -3.15 |
| Earnings before Tax (EBT) 1 | - | - | - | 5.389 | 4.774 | 7.35 | 8.65 | 8.85 |
| Change | - | - | - | - | -11.41% | 53.96% | 17.69% | 2.31% |
| Net income 1 | - | - | - | 3.113 | 4.774 | 7.6 | 9.2 | 9.5 |
| Change | - | - | - | - | 53.36% | 59.2% | 21.05% | 3.26% |
| Announcement Date | 6/10/22 | 6/26/23 | 6/12/24 | 6/11/25 | 6/12/26 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Value and Indexed Property Income Trust Plc
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 49.3 | 44.6 | 46.4 | 58.4 | 60.7 | 60.5 |
| Change | - | - | - | -9.53% | 4.04% | 25.85% | 3.94% | -0.33% |
| Announcement Date | 6/10/22 | 6/26/23 | 6/12/24 | 6/11/25 | 6/12/26 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: Value and Indexed Property Income Trust Plc
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| CAPEX 1 | - | - | 19.6 | - | - |
| Change | - | - | - | -100% | - |
| Free Cash Flow (FCF) 1 | -9.712 | 3.562 | - | - | - |
| Change | - | 136.68% | -100% | - | - |
| Announcement Date | 6/11/25 | 6/12/26 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: Value and Indexed Property Income Trust Plc
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | 83.21% | 80.62% | 81.44% | 80.47% | 83.03% | 83.9% | 84.03% |
| EBIT Margin (%) | - | - | - | 80.62% | 81.44% | 80.47% | 83.03% | 83.9% | 84.03% |
| EBT Margin (%) | - | - | - | - | 54.05% | 52.45% | 67.43% | 73.31% | 74.37% |
| Net margin (%) | - | - | - | - | 31.22% | 52.45% | 69.72% | 77.97% | 79.83% |
| FCF margin (%) | - | - | - | - | -97.41% | 39.13% | - | - | - |
| FCF / Net Income (%) | - | - | - | - | -311.98% | 74.61% | - | - | - |
Profitability | |||||||||
| ROA | 5.68% | 8.12% | -5.67% | -1.76% | 3.41% | 3.08% | - | - | - |
| ROE | 10.81% | 19.03% | -19.66% | -7.85% | 6.68% | 5.2% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | 6.74x | 5.49x | 6.34x | 6.45x | 6.13x | 6.05x |
| Debt / Free cash flow | - | - | - | - | -4.59x | 13.03x | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | 179.82% | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | 216.57% | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.126 | 0.129 | 0.132 | 0.138 | 0.144 | 0.1482 | 0.152 | 0.1559 |
| Change | - | - | 2.38% | 2.33% | 4.55% | 4.35% | 2.88% | 2.6% | 2.57% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | - | - | - | 0.1157 | 0.18 | 0.217 | 0.223 |
| Change | - | - | - | - | - | - | 55.57% | 20.56% | 2.76% |
| Nbr of stocks (in thousands) | - | 43,557 | 43,012 | 42,665 | 42,013 | 40,081 | 42,680 | 42,680 | 42,680 |
| Announcement Date | - | 6/10/22 | 6/26/23 | 6/12/24 | 6/11/25 | 6/12/26 | - | - | - |
1GBP
Estimates
| 2027 * | 2028 * | |
|---|---|---|
| P/E | 11.7x | 9.72x |
| PBR | - | - |
| EV / Sales | 13.6x | 12.8x |
| Yield | 7.02% | 7.2% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2.110GBP
Average target price
2.070GBP
Spread / Average Target
-1.90%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- VIN Stock
- Financials Value and Indexed Property Income Trust Plc
Select your edition
All financial news and data tailored to specific country editions
