XLONSAGA
Market cap210mUSD
Dec 23, Last price
119.80GBP
1D
-3.54%
1Q
12.17%
Jan 2017
-95.51%
IPO
-95.21%
Name
Saga PLC
Chart & Performance
Profile
Saga plc provides general insurance, package and cruise holidays, and personal finance products and services in the United Kingdom. The company operates in three segments: Insurance, Travel, and Other Businesses and Central Costs. It offers car, home, health, travel, landlord, boat, motorhome, caravan, pet, personal accident, breakdown cover, building, content, renter, holiday, and holiday home insurance. The company also operates and delivers package tours and cruise holiday products; and provides equity release and care funding advice, savings accounts, credit cards, and wealth management services, as well as shares ISA and share dealing services. In addition, it offers mailing house services; retirement benefit schemes; and publishes Saga Magazine, as well as repairs automotive vehicles. The company was formerly known as Saga Limited and changed its name to Saga plc in May 2014. The company was founded in 1950 and is headquartered in Folkestone, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 741,100 27.53% | 581,100 54.06% | 377,200 11.73% | |||||||
Cost of revenue | 764,500 | 439,200 | 270,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (23,400) | 141,900 | 107,100 | |||||||
NOPBT Margin | 24.42% | 28.39% | ||||||||
Operating Taxes | (16,000) | 5,000 | 4,500 | |||||||
Tax Rate | 3.52% | 4.20% | ||||||||
NOPAT | (7,400) | 136,900 | 102,600 | |||||||
Net income | (113,000) -56.40% | (259,200) 825.71% | (28,000) -58.70% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,900 | 118,600 | 56,100 | |||||||
Long-term debt | 848,800 | 776,900 | 878,500 | |||||||
Deferred revenue | 3,700 | 2,600 | 1,600 | |||||||
Other long-term liabilities | 818,500 | 408,000 | 424,900 | |||||||
Net debt | 483,900 | 436,600 | 375,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 83,700 | (13,900) | 46,500 | |||||||
CAPEX | (26,700) | (20,800) | (18,900) | |||||||
Cash from investing activities | 18,000 | 4,100 | (27,300) | |||||||
Cash from financing activities | (73,800) | (54,200) | 69,600 | |||||||
FCF | 16,300 | 177,700 | 83,100 | |||||||
Balance | ||||||||||
Cash | 262,800 | 239,300 | 336,900 | |||||||
Long term investments | 104,000 | 219,600 | 222,100 | |||||||
Excess cash | 329,745 | 429,845 | 540,140 | |||||||
Stockholders' equity | (423,600) | (278,800) | 4,600 | |||||||
Invested Capital | 1,930,700 | 1,924,600 | 1,970,100 | |||||||
ROIC | 7.03% | 5.27% | ||||||||
ROCE | 8.59% | 5.41% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 139,800 | 139,500 | 139,500 | |||||||
Price | 1.37 -26.36% | 1.86 -34.59% | 2.85 15.40% | |||||||
Market cap | 191,806 -26.20% | 259,889 -34.59% | 397,296 59.07% | |||||||
EV | 675,706 | 696,489 | 772,896 | |||||||
EBITDA | 128,900 | 183,500 | 139,300 | |||||||
EV/EBITDA | 5.24 | 3.80 | 5.55 | |||||||
Interest | 44,400 | 42,200 | 38,100 | |||||||
Interest/NOPBT | 29.74% | 35.57% |