NYSE: BUR - Burford Capital Limited

Yield per half year: +8.43%
Dividend yield: +0.89%
Sector: Financials

Reporting Burford Capital Limited

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.4856 1.03 1.34 3.07 4.2 2.05 2.12 1.76 2.64 2.84 2.55 -8.87
Выручка, млрд $
0.15 0.32 0.3876 0.3276 0.3167 -0.0128 0.1581 1.08 0.5461 0.5461 0.4176 11.51
Чистая прибыль, млрд $
0.109 0.249 0.3176 0.2121 0.1717 -0.0564 0.0975 0.6105 0.1465 0.1465 0.1940 -3.12
EV, млрд $
4.58 2.54 2.48 3.14 2.97 4.34 2.33 2.33 3.05 -1.24
EBIT, млрд $
0.0768 0.1177 0.2727 0.3424 0.2639 0.2489 -0.0164 0.0568 0.8157 0.8353 0.2738 25.32
EBITDA, млрд $
0.1183 0.2848 0.3526 0.2759 0.2587 -0.0132 0.1994 0.8264 0.3906 0.3906 0.3324 8.59
Баланс стоимость, млрд $
0.5962 0.4232 1.36 1.53 1.7 1.55 1.74 2.29 2.42 2.42 1.94 7.32
FCF, млрд $
-0.008 -0.103 -0.2334 -0.0117 0.1803 -0.5856 -0.4665 -0.2779 0.2161 0.2161 -0.1867 3.69
Операционный денежный поток, млрд $
-0.0067 -0.1023 -0.2333 -0.0083 0.1807 -0.5854 -0.4661 -0.2813 0.2167 0.2167 -0.1871 3.70
Операционная прибыль, млрд $
0.1177 0.2734 0.3437 0.2639 0.2489 -0.0164 0.1864 0.8157 0.3906 0.3906 0.3250 9.43
Операционные расходы, млрд $
0.0457 0.0699 0.0825 0.1021 0.108 0.0467 0.0491 0.2467 0.1131 0.1131 0.1127 0.93
CAPEX, млрд $
0.002 0.001 0.000104 0.0034 0.00036 0.000285 0.000407 0.0032 0.000661 0.000661 0.0010 12.92


Balance sheet

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1584 0.1354 0.2656 0.1866 0.3222 0.1803 0.1077 0.2205 0.4699 0.4699 0.2601 7.84
Short Term Investments $
0.0111 0.0399 0.0414 0.0693 0.0166 0.175 0.1371 0.1076 0.079 0.079 0.1031 36.62
Long term investments $
0.5708 1.12 1.64 2.12 2.19 3.08 3.87 5.15 3.28 19.42
Total Receivables $
0.0851 0.0525 0.065 0.2298 0.1574 0.0419 0.1064 0.1128 0.2604 0.2867 0.1358 10.59
Total Current Assets $
0.2109 0.2004 0.5264 0.344 0.3641 0.2867 0.2455 0.6192 0.549 0.549 0.4129 8.56
Чистые активы, млрд $
0.000563 0.0022 0.7986 0.5264 0.344 0.3641 0.2867 0.2455 0.2455 0.2455 0.2972 -6.52
Активы, млрд $
0.9682 1.5 2.32 2.65 2.73 3.52 4.29 5.84 6.18 6.18 4.51 17.75
Short Term Debt $
0.6559 0.6678 1.02 0.0021 0.0025 0.0025 0.4697 -67.17
Long Term Debt $
0.1313 0.274 0.4869 0.6387 0.6753 0.6813 1.03 0.7024 16.17
Задолженность, млрд $
0.3721 0.7008 0.9558 1.12 1.03 1.58 1.9 2.63 2.92 2.92 2.01 23.17
Чистый долг, млрд $
-0.1146 -0.1354 0.3731 0.4886 0.3591 0.8542 1.16 1.33 -0.4699 -0.4699 0.6467 -205.53
Долг, млрд $
0.4869 0.6387 0.6753 0.6813 1.03 1.27 1.55 1.55 1.04 18.08
Interest income $
0.0089 0.005 0.0075 0.0097 0.0237 0.000386 0.0641 0.0958 0.0387 58.10
Расходы на обслуживание долга $
0.0136 0.0235 0.0373 0.0384 0.0403 0.0586 0.0774 0.0946 0.131 0.131 0.0804 26.59
Чист. проц. доходы, млрд $
-0.0086 0.0075 0.0097 0.0237 0.000386 0.0641 0.0958 0.0389 0.0389 0.0446 10.42
Goodwill $
0.0011 0.1339 0.134 0.134 0.134 0.134 0.1338 0.1339 0.1338 0.1339 -0.03
Амортизация, млрд $
-0.0027 0.000578 0.0121 0.0101 0.012 0.0098 0.0032 0.1426 0.0108 -0.1103 0.0357 -2.09
Себестоимость, млрд $
0.0024 0.0199 0.0142 0.0192 0.0048 0.0053 0.0082 0.0165 0.0424 0.0424 0.0154 54.61
Товарно материальные запасы $
0.2526 0 0.2318 0 0 0.3917 0.4632 0 0 0 0.3348 16.37


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.53 1.19 1.5 0.9658 0.7817 -0.2568 0.4394 2.74 0.6676 0.6676 0.8744 -3.11
Цена акции ао 6.45 14.74 19.92 9.38 9.67 8.04 15.6 12.75 14.28 14.28 12.07 8.11
Число акций ао, млн 204.91 208 208 211 219 219 221.8 223.01 219.42 219.42 220.45 0.04
FCF/акцию -0.0402 -0.4938 -1.1 -0.0533 0.821 -2.67 -2.1 -1.25 0.9847 0.9847 -0.8429 3.70


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 21.02 35.75 29.38 14.65 10.62 -3.47 5.92 30.27 6.22 6.22 23.22 9.91 -10.15
ROA, % 13.86 20.21 16.63 8.53 6.38 -1.8 2.49 12.06 2.44 2.44 4.05 4.31 -17.49
ROIC, % 8.46 6.07 -0.4278 4.15 16.61 8.01 6.97 14.45
ROS, % 78.13 81.93 64.74 45.24 442.4 61.65 56.59 26.82 26.82 26.82 24.58 122.86 -42.91
ROCE, % 19.74 19.03 15.96 9.99 9.16 -0.4681 1.33 14.69 25.65 25.65 25.21 10.07 22.87
Ebit margin, % 68.83 80.04 1695.07 35.91 75.6 152.96 152.96 407.92 13.83
Рентаб EBITDA, % 89.02 90.95 84.22 81.7 -7.68 126.14 76.6 71.53 71.53 71.53 35.32 67.62 -256.25
Чистая рентаб, % 72.69 77.92 81.93 64.74 54.22 -27.31 61.65 56.59 26.82 26.82 24.52 34.39 -13.13
Operation Margin, % 85.45 88.34 68.83 65.88 588.64 117.91 75.6 71.53 71.53 71.53 47.29 185.04 -34.40
Чистая процентная маржа, % 36.56 4.4 57.88 68.52 72.29 77.92 81.22 61.85 54.22 -33.81 25.36 69.50 -5.59
Доходность FCF, % -4.23 -0.8024 -3.99 -5.29 -0.3294 10.99 -25.47 -23.65 -10.77 -9.8459 100.86


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
14.1 16.2 13.25 9.65 12.37 -40.74 18.55 4.94 19.1 19.1 24.91 2.84 9.08
P/BV
2.7 4.4 3.09 1.34 1.25 1.18 0.7573 0.9393 0.859 0.859 5.58 0.9971 -7.23
P/S
10.3 12.4 10.86 6.25 6.71 -179.31 11.43 2.79 5.12 5.12 5.40 -30.6520 -5.27
P/FCF
-25.04 -18.9 -303.58 9.1 -3.93 -4.23 -6.09 -9.98 13.14 13.14 7.53 -2.2180 -227.30
E/P
0.0967 0.072 0.0597 0.0873 -0.0245 0.0494 0.2311 0.215 0.0516 0.0516 1.16 0.1045 -216.06
EV/EBIT
11.24 9.77 -14.5 52.26 5.32 5.2 2.79 2.79 10.21 -171.92
EV/EBITDA
10.32 13 9.19 9.6 -237.24 14.88 5.25 5.96 5.96 4.73 -40.3100 -9.09
EV/S
14.28 8.38 -326.3 18.76 4.02 4.26 4.26 4.26 6.08 -59.0000 -141.99
EV/FCF
-399.71 14.72 -7.11 -6.36 -15.62 10.77 10.77 10.77 12.45 -1.5100 -208.66
Debt/EBITDA
1.71 1.81 2.45 2.63 -78.12 6.35 1.87 2.14 3.96 3.96 -5.80 -12.7600 -155.08
Netdebt/Ebitda
1.23 1.06 2.06 1.64 -11.88 5.81 1.61 -1.2 -1.2 -1.2 -12.97 -1.3720 -36.78
Debt/Ratio
0.4946 0.4895 0.5797 0.2953 0.2653 0.2656 0.2508 0.2508 0.19 0.3313 -15.43
Debt/Equity
0.8557 0.7858 1.32 0.7268 0.6759 6.31 0.896 0.896 8.96 1.99 -7.46
Debt/Net Income
6.18 9.32 -36.21 12.99 2.54 2.54 10.57 10.57 23.77 -1.5140 -178.17
PEG
-50.56 -50.56 -50.5600 0.00
Бета
1.34 1.26 1.01 1.73 -0.6727 0.5934 0.5934 0.44 0.7841 -13.98
Индекс Альтмана
3.14 3.15 2.16 1.2 1.02 1.92 1.26 1.17 0.4771 0.4771 4.70 1.17 -14.10


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0167 0.0198 0.0246 0.0284 0.0411 0.0411 0.0277 0.0275 0.0273 0.0205 0.0329 -7.86
Дивиденд
0.0953 0.1162 0.13 0.0625 0.1875 0.1245 0.125 0.125 0.0625 0.1875 0.1249 -19.73
Див доход, ао, %
0.6465 0.5833 1.39 0.4408 1.8 1.42 0.8986 0.937 0.8754 0.8897 2.36 1.19 -13.43
Дивиденды / прибыль, %
16.22 7.96 7.74 13.4 23.91 -72.75 28.39 4.5 18.66 18.66 42.23 0.5420 -4.84
Dividend Coverage Ratio
7.15 7.15 7.15 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2021 2022 2023 CAGR 5
Персонал, чел
133 133 140 1.72