St. James's Place plc

OTC

STJPF

Stock

Yield per half year: +42.41%
Dividend yield: 1.63%
Sector: Financials

Reporting St. James's Place plc

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд £		5.46	6.89	14.21	7.05	6.72	10.6	11.19	7.66		6	8.64	1.67
Выручка, млрд £		11.35	9.08	-2.69	21.92	11.05	24	-6.18	19.01	25.86	25.86	14.75	18.54
Чистая прибыль, млрд £		0.1122	0.1459	0.1735	0.1466	0.3581	0.3876	0.3362	-0.0101	0.3984	0.3984	0.2940	2.16
EV, млрд £				6.56	7.19	6.73	10.82	5.93	3.88	-1.18	-1.18	5.24	-170.59
EBIT, млрд £	0.1801	0.4925	0.3421	-0.0846	1.04	0.7373	0.8966	0.0126	0.4081		-0.000255	0.6189	-17.06
EBITDA, млрд £	0.1798	0.4973	0.3505	-0.0749	1.07	0.7804	0.9452	0.0408	0.4189		0.0499	0.6511	-17.10
OIBDA, млрд £						0.4565	1.08	-0.2948	0.8371			0.5197	16.37
Баланс стоимость, млрд £		1.08	1.06	1.02	1.26	1.52	1.51	1.04	0.9834	1.27	1.27	1.26	-3.53
FCF, млрд £			0.0735	-0.2238	0.4494	-0.2063	1.9	-0.8869	-0.0035	-0.6644	-0.6644	0.0278	26.35
Операционный денежный поток, млрд £		2.19	0.0824	-0.2151	0.4841	-0.1696	1.93	-0.8703	0.0186	-0.6557	-0.6557	0.0506	31.06
Операционная прибыль, млрд £		0.4863	0.3421	-0.0846	1.04	0.7373	0.8966	0.000578	0.4081	1.05	1.05	0.6185	7.33
Операционные расходы, млрд £		10.87	8.74	-2.61	2.14	2.18	2.49	5	2.43	24.81	24.81	7.38	62.64
CAPEX, млрд £		0.0217	0.0086	0.0086	0.0347	0.0366	0.0306	0.0166	0.0221	0.0087	0.0087	0.0229	-24.97

	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд £					4.98	7.28	5.77	7.36	10.39		11.34		10.58		8.33		9.77		5.88				9.18	-12.31
Выручка, млрд £						2.56	-2.74	12.26	10.91		6.85		-13.34		5.82		6.26		11.05		15.78		5.11	-203.42
Чистая прибыль, млрд £									0.0605	0.0829	0.0829	0.1028	0.2502	0.0997	0.2412		0.1272		-0.1717		0.1651		0.0923	10.61
EV, млрд £	0.287				-1.55	7.47					11.55		10.74		8.22		6.08		3.8		-3.06	-1.25	2.76	-168.61
EBIT, млрд £										0.1858	0.1858	-0.1492	-0.1572	0.1496	0.8015	0.1925	0.29		0.0002		0.5673		0.3703	-6.68
EBITDA, млрд £													0.0181		0.8209		0.3046		0.021		0.5806		0.3490	100.10
OIBDA, млрд £															0.3013		0.472		0.2158		0.9828		0.4930	34.39
Баланс стоимость, млрд £													1.38	1.27	1.52	1.25	0.9804	0.9834	0.9834	1.1	1.1	1.27	1.09	5.25
FCF, млрд £							0.5857	-0.7178	0.569		0.8572		-0.0805		-1.22		0.3423		-0.3444		0.119		-0.2367	-208.13
Операционный денежный поток, млрд £									0.2847	0.4301	0.4301	-0.0276	-0.0671	-0.499	-1.21		0.3511		-0.3358		0.1225		-0.3142	-175.51
Операционная прибыль, млрд £						0.1262	0.5896	-0.7137	0.5694		0.8602		-0.0551		0.8015		0.2945		0.0231		0.5673		0.3263	-259.42
Операционные расходы, млрд £		-2.27	5.49	5.49	2.44	2.44							7.83		1.14		0.7635		1.38		1.1		2.44	-32.47
CAPEX, млрд £									0.0002	0.0015	0.0015	0.00095	0.0134	0.0011	0.011		0.0088		0.0086		0.0035		0.0066	26.05

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд £				0.3459	0.2747	0.2485	0.3879	0.3484	0.3321	0.2093	0.2854	5.66	5.66	1.37	74.64
Short Term Investments £							0	0	-0.0864	5.11	5.92		0.0779	3.65	-509.20
Long term investments £		44.54	50.16	63.64	78.51	83.31	105.48	118.34	142.7	140.32	161.4			133.65	8.88
Total Receivables £			0.3467	0.4415	0.4666	1.61	1.39	1.66	2.04	1.8		1.58	1.58	1.69	2.60
Total Current Assets £				9.12	9.26	9.36	2.23	2.47	2.48	1.38	8.2	1.58	1.58	3.22	-8.55
Чистые активы, млрд £	0.0044	0.0079	0.008	0.0231	0.0264	0.0285	0.1663	0.1744	0.1545	0.1204				0.1288	33.40
Активы, млрд £				75.02	90.01	94.83	155.27	177.41	210.4	125.31	172.29	194.88	194.88	176.06	1.90
Short Term Debt £	0.1106	0.0348					0.1186	0.015	0.1241	0.0106	0.062		0.1001	0.0661	-12.17
Long Term Debt £				0.2814	0.2799	0.3486	0.4037	0.3418	0.433	0.1354	0.2514	0.5168	0.5168	0.3357	8.62
Задолженность, млрд £				73.95	88.95	93.81	154.01	175.89	208.89	124.27	171.31	193.6	193.6	174.79	1.94
Чистый долг, млрд £					0.0052	0.1001	0.3042	0.3003	0.421	0.0224	0.0865	-5.04	-5.04	-0.8420	-275.78
Долг, млрд £	0.2047	0.0894					0.5223	0.3568	0.5571	0.2317	0.3719	0.624	0.624	0.4283	11.83
Interest income £				0.7631	0.8342	0.0121	0.0189	0.0177	0.0182	0.032	0.0488			0.0271	20.89
Расходы на обслуживание долга £							0.0038	0.0045	0.0043	0.0025	0.0173	0.0209	0.0209	0.0099	35.95
Чист. проц. доходы, млрд £				-0.0062	-0.0056	0.0122	0.0183	0.0166	0.0172	0.0151	0.0315		0.0645	0.0197	11.47
Goodwill £		0.0101	0.0101	0.0138	0.0156	0.0156	0.0207	0.0424	0.04	0.0406	0.0428			0.0373	15.64
Амортизация, млрд £							0.0335	0.0431	0.0485	0.0283	0.0108	0.049	0.049	0.0359	2.60
Себестоимость, млрд £			1.79	9.64	7.27	-4.25	0	0	0	11.38	16.17		20.61	8.04	10.90

	2016Q3	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Наличность, млрд £																							0.3341	6.43	0.3063	6.68	0.2114	6.2	0.2854	6.5	6.5	5.66	5.03	-1.81
Short Term Investments £																							-0.0596		-0.053		5.05		5.92				2.71	-415.70
Long term investments £													104.14	105.48	104.25		118.34		133.53		142.7		131.84		140.32		149.99		161.4				145.25	2.49
Total Receivables £																			1.28	2.04	2.04	6.04	6.04	2.17	2.17	1.86	1.46					1.58	1.85	-6.15
Total Current Assets £																							1.97	12.95	2.02	14.01	1.84	12.63	2.44	14.36	14.36	1.58	9.07	-34.01
Чистые активы, млрд £																0.1744	0.1744	0.1626	0.1626	0.1545	0.1545	0.148	0.148	0.1457	0.1457								0.1484	-1.17
Активы, млрд £																							180.32	151.69	183.39	161.65	127.16	172.29	172.28	187.91	187.91	194.88	183.05	2.49
Short Term Debt £					0.0396	0.0396							0.0815	0.0815									0.1205	0.0128	0.0369		0.0999	0.062	0.062				0.0547	37.10
Long Term Debt £															0.4358		0.3418		0.4782		0.433		0.3718		0.1638		0.1489		0.2514		0.4906	0.5168	0.3143	25.84
Задолженность, млрд £																							178.94	150.41	181.87	160.41	126.18	171.31	171.3	186.8	186.8	193.6	181.96	2.48
Чистый долг, млрд £																							0.2645	-6.15	0.0328	-6.37	0.0374	-5.83	0.0865	-5.9	-5.9	-5.04	-4.5167	-2.87
Долг, млрд £														0.4852									0.4923		0.2007	0.328	0.2488	0.3719	0.3719	0.6079	0.6079	0.624	0.5167	10.91
Расходы на обслуживание долга £	0.0012	0.0012	0.0028	0.0028	0.0016	0.0016	0.0022	0.0022																									0.0021	-4.71
Goodwill £																	0.031		0.0325		0.0296		0.0404	0.0336	0.0406	0.0336	0.0426	0.0336	0.0428				0.0386	1.06
Амортизация, млрд £																							0.0181		0.0195		0.0146		0.0208		0.0133		0.0173	-5.98
Себестоимость, млрд £									-2.7	-2.7	5.08	5.08	1.99	1.99											2.67		5.2		9.56		14.11		6.71	47.96

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.2871	0.3784	0.3917	0.4998	0.5649	0.1535	0.6137	-0.0182	0.7257		0.7257	0.4079	5.14
Цена акции ао		16.72	12.32	15.27	16.06	22.07	13.14	8.68	8.79	13.5	13.5	13.24	-9.36
Число акций ао, млн	440.17	464.09	943.14	534.8	537.34	540.53	547.8	556.4	549		549	546.21	0.43
FCF/акцию		0.1584	-0.2373	0.8402	-0.3839	3.52	-1.62	-0.0063	-1.21		-1.21	0.0600	25.81

	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				0.1068	0.153	0.1535	0.23	0.31		0.38		0.3838		0.232		-0.3149	0.2986			0.1959	-4.71
Цена акции ао									19.98	15.92	13.59	12.53	13.92	14.04	10.53	8.47		13.29	13.5	11.97	-0.78
Число акций ао, млн	403.85	534.8	536.82		537.34		539.58	540.53		664.78		664.52		695.7		694.03				651.91	5.13
FCF/акцию										-0.121		-1.83		0.6245		-0.6317	0.2152			-0.3486	-212.20

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			10.42	13.78	17.01	11.67	23.54	25.62	35.99	-0.9976	35.31		35.31	20.08	23.89	8.45
ROA, %			0.1496	0.1621	0.183	0.0944	0.2019	0.1842	0.2798	-0.0068	0.217		0.217	5.08	0.1752	1.45
ROIC, %	25.78	16.37	8.23	10.89	12.68	22.64	11.27	-2.82	49.15	4.91				7.36	17.03	-26.34
ROS, %				1.61	-6.44	0.6687	3.24	1.61	-5.44	-0.0531	1.54	1.54	1.54	30.06	-0.1606	-0.89
ROCE, %			45.79	32.33	-8.3	82.98	48.5	59.27	0.0101	0.2542		-0.02	-0.02	11.82	21.60	-121.04
Ebit margin, %						4.75	5.28	4.81	-0.2032	2.15		-0.000985	-0.000985		2.41	-117.95
Рентаб EBITDA, %			4.38	3.86	2.78	4.9	7.07	3.94	-0.6604	2.2		0.193	0.193	24.00	2.55	-51.33
Чистая рентаб, %			0.9881	1.61	-6.44	0.6687	3.24	1.61	-5.44	-0.0531	1.54		1.54	30.06	0.1794	-13.82
Operation Margin, %				3.77	3.14	4.75	6.68	3.74	-0.0094	2.15	4.06	4.06	4.06	26.93	2.80	1.66
Доходность FCF, %				1.07	-1.58	6.37	-3.07	17.95	-8.76	-0.0582					2.49	-139.10

	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %											8.73	3.77	6.06	7.41	18.12	7.84	15.82		11.97	-17.23	16.06		20.08	6.89	15.42
ROA, %											0.0761	0.0323	0.0417	0.0532	0.1388	0.0657	0.1315		0.0985	-0.0997	0.0879		5.08	0.0568	5.99
ROIC, %	3.84	6.1	6.1	8.31	8.31										27.58		8.04		23.35	-7.66	12.21		7.36	12.70	-15.04
ROS, %							0.4004	0.4004	1.97	1.97					-1.88		4.14		2.03	-1.55	1.05	1.54	30.06	1.44	-17.95
ROCE, %													24.22	16.6	-0.1074	11.76	52.58	15.45	0.2306	0.000137	0.3256	-0.02	11.82	3.20	-126.45
Ebit margin, %																	5.5		4.63	0.0018	3.6	-0.000985		2.75	-117.81
Рентаб EBITDA, %															-0.1359		14.11		4.86	0.19	3.68	0.193	24.00	4.61	-57.62
Чистая рентаб, %						2.21	0.4004	0.4004	1.97	1.97					-1.88		4.14		2.03	-1.55	1.05		30.06	0.7580	-189.00
Operation Margin, %						-4.18	3.99	3.99	4.92	4.92							13.77		4.7	0.209	3.6	4.06	26.93	5.27	-21.67
Доходность FCF, %															-0.7603		-14.63		5.65	-9.5				-4.8101	88.01

Coefficients

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				48.65	47.22	81.88	48.1	18.76	27.35	17.58	-595.47	9.68		9.68	13.27	-104.4200	-12.40
P/BV				5.07	6.51	13.93	5.61	4.42	7.01	5.67	3.86	3.03		3.03	1.70	4.80	-7.27
P/S				0.4808	0.7585	-5.27	0.3217	0.6082	0.4416	-0.956	0.1995	0.1491		0.1491	2.98	0.0885	-24.51
P/FCF					93.73	-63.48	15.69	-32.57	5.57	-11.41	-1718.35	-1346.65	-9.03	-9.03	2.82	-615.9740	-210.15
E/P					0.0212	0.0122	0.0208	0.0533	0.0366	0.0364	-0.0017	-0.0021	0.0664	0.0664	87.84	0.0271	12.65
EV/EBIT							10.56	20.91	14.57	472.23	9.5	-19144.44	4649.16	4649.16		-2799.7960	216.80
EV/EBITDA			7.6	10.93	21.97	-77.05	6.69	8.62	11.45	145.3	9.26			97.68	-132.47	36.26	6.72
EV/S							0.3278	0.609	0.4509	-0.9596	0.204	-0.0458	-0.0458	-0.0458	1.52	-0.0793	-163.29
EV/FCF							15.99	-32.61	5.69	-6.69	-1108.26	1.78	1.78	1.78	1.51	-221.1400	-20.74
Debt/EBITDA							0.486	0.4573	0.5894	5.68	0.8878	7.04	12.5	12.5	-176.54	5.34	84.20
Netdebt/Ebitda					0.01	-1.34	0.283	0.3848	0.4454	0.5486	0.2065	2.21	-101	-101	208.99	-19.5179	-395.88
Debt/Ratio					0.99	0.99	0.0034	0.002	0.0026	0.0018	0.0022	0.0032	0.0032	0.0032	0.12	0.0026	4.24
Debt/Equity					83.99	91.97	0.4158	0.2345	0.3682	0.2225	0.3782	0.4901	152.08	152.08	11.32	30.71	233.58
Debt/Net Income	1.07	0.4755					3.56	0.9964	1.44	0.6893	-36.82	1.57	1.57	1.57	17.91	-6.3101	1.74
PEG													-62.27	-62.27		-62.2700	0.00
Бета										1.28	-1.27	1.27	2.76	2.76	0.48	1.01	21.18
Индекс Альтмана					0.24	0.07	0.5479	0.4735	0.4121	2.7	-0.0364	0.1553	0.1782	0.1782	54.78	0.6818	-15.44

	2017Q3	2017Q4	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							144.4	64.8	175.38	171.88	136.76	42.29	34.53	20.73		-26.9		-313.87				13.27	-48.6440	-249.31
P/BV								5.66	6.61	10.42	10.13	7.66	5.46	6.16		3.78		2.57	2.97			1.70	4.19	-11.47
P/S			5.19	0.9523	0.4822	1.94	2.84					-0.793	1.43	0.5908		0.215		0.105				2.98	0.3096	-166.74
P/FCF												-131.53	-6.84	17.69		-10.53					-9.03	2.82	-28.0480	-41.48
E/P							0.0069	0.0154	0.0057	0.0058	0.0073	0.0236	0.029	0.021		-0.0372					0.0664	87.84	0.0206	22.98
EV/EBIT														20.97		19012.54		-5.4			4649.16		5919.32	285.87
EV/EBITDA												592.21	10.01	11.33		6.82		-3.38				-132.47	123.40	-135.59
EV/S	-0.4512	0.1491				-0.605	2.91					-0.8049	1.41	0.9709		0.3441		-0.1942			-0.0458	1.52	0.4970	-150.39
EV/FCF												-133.49	-6.75	17.76		-11.04		-25.74			1.78	1.51	-4.7980	-176.60
Debt/EBITDA												27.15	0.2445	0.8168		17.71		1.05			12.5	-176.54	6.46	119.65
Netdebt/Ebitda												14.58	0.0399	0.1227		4.12		-10.16			-101	208.99	-21.3755	-579.37
Debt/Ratio							0.0041					0.0027	0.0011	0.002	0.0022	0.0022	0.0032	0.0032	0.0032		0.0032	0.12	0.0030	7.78
Debt/Equity							0.5118					0.3565	0.1317	0.2538	0.3782	0.3782	0.551	0.551	0.4901		152.08	11.32	30.81	231.80
Debt/Net Income	7.59	7.59				9.63	9.63					1.97	0.8322	1.96		-2.17		3.68			1.57	17.91	1.17	13.54
PEG																					-62.27		-62.2700	0.00
Бета																				-3.21	2.76	0.48	-0.2250	-192.73
Индекс Альтмана												0.3345	2.77							0.1782	0.1782	54.78	0.8652	-14.57

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0955	0.1308	0.1552	0.19	0.2427	0.256	-0.1464	-0.446	0.2896	0.0766					0.0060	-21.44
Дивиденд				0.4567	0.4594	0.6141	0.638	0.8458	0.691	0.668	0.1792	0.1566	0.2358		0.5081	-28.63
Див доход, ао, %				3.08	3.05	4.66	5.1	4.31	5.49	6.27	1.89	1.38	1.63	6.64	3.87	-20.37
Дивиденды / прибыль, %			138.32	130.23	139.88	174.62	-40.88	-115.07	74.63	-758.42	19.23		19.23	49.72	-164.1020	-186.00

	2019Q2	2019Q3	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.1338	0.0312	0.0312	0.1095	0.2664	0.0424	-0.1024	0.1598		0.0679	0.0438		0.0423	0.65
Дивиденд	0.3886	0.2255	0.638	0.157	0.5304	0.1584			0.5027	0.184		0.4678	0.2				0.3026	4.77
Див доход, ао, %	2.78	1.83	5.94	0.933	2.75	0.7413			3.16	1.35		3.33	1.9			6.64	2.10	20.71
Дивиденды / прибыль, %					221.26	37.64	37.64	106.47	106.47	42.48	-42.48	125.68		-39.57	26.53	49.72	22.53	-8.99

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.3317	0.1273	-0.2687	0.1162	0.0336	0.0336	-36.74
Персонал, чел			2 673	2 770	2 298		-4.91

	2022Q4	2023Q2	2023Q4	2024Q2	CAGR 5
CAPEX/Выручка, %	0.1891	0.1407	0.0775	0.0222	-41.47

	CAGR 5