|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 352.00 GBX | -2.11% |
|
-3.08% | -2.33% |
| 07-10 | Jefferies Downgrades British Land Co. to Underperform, Cuts PT | MT |
| 07-10 | Jefferies cuts Landsec and British Land | AN |
Projected Income Statement: British Land Company PLC
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 508 | 490 | 493 | 476 | 484 | 526 | 561.3 | 596.8 |
| Change | - | -3.54% | 0.61% | -3.45% | 1.68% | 8.68% | 6.71% | 6.31% |
| EBITDA 1 | 304 | 353 | 332 | 332 | 347 | 422.4 | 453.3 | 481.9 |
| Change | - | 16.12% | -5.95% | 0% | 4.52% | 21.73% | 7.32% | 6.3% |
| EBIT 1 | 304 | 353 | 325 | 324 | 339 | 413 | 447.1 | 475.9 |
| Change | - | 16.12% | -7.93% | -0.31% | 4.63% | 21.82% | 8.26% | 6.44% |
| Interest Paid 1 | -65 | -62 | -62 | -97 | -105 | -128.7 | -143.1 | -150.5 |
| Earnings before Tax (EBT) 1 | -1,053 | 958 | -1,034 | 15 | 342 | 607.6 | 553 | 477.2 |
| Change | - | 190.98% | -207.93% | 101.45% | 2,180% | 77.67% | -8.99% | -13.7% |
| Net income 1 | -1,031 | 958 | -1,038 | -1 | 338 | 604.8 | 565.8 | 540.5 |
| Change | - | 192.92% | -208.35% | 99.9% | 33,900% | 78.93% | -6.44% | -4.48% |
| Announcement Date | 26/05/21 | 18/05/22 | 17/05/23 | 22/05/24 | 22/05/25 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: British Land Company PLC
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,249 | 3,458 | 3,221 | 3,261 | 3,637 | 3,719 | 3,828 | 3,701 |
| Change | - | 53.76% | -6.85% | 1.24% | 11.53% | 2.25% | 2.93% | -3.32% |
| Announcement Date | 26/05/21 | 18/05/22 | 17/05/23 | 22/05/24 | 22/05/25 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: British Land Company PLC
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 172 | 259 | 209 | 312 | 216 | 295.3 | 200 | 174.3 |
| Change | - | 50.58% | -19.31% | 49.28% | -30.77% | 36.71% | -32.26% | -12.85% |
| Free Cash Flow (FCF) 1 | -23 | -14 | 31 | 97 | 54 | 32.9 | 138.2 | - |
| Change | - | 39.13% | 321.43% | 212.9% | -44.33% | -39.07% | 320.06% | -100% |
| Announcement Date | 26/05/21 | 18/05/22 | 17/05/23 | 22/05/24 | 22/05/25 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: British Land Company PLC
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 59.84% | 72.04% | 67.34% | 69.75% | 71.69% | 80.3% | 80.76% | 80.75% |
| EBIT Margin (%) | 59.84% | 72.04% | 65.92% | 68.07% | 70.04% | 78.51% | 79.65% | 79.75% |
| EBT Margin (%) | -207.28% | 195.51% | -209.74% | 3.15% | 70.66% | 115.52% | 98.52% | 79.97% |
| Net margin (%) | -202.95% | 195.51% | -210.55% | -0.21% | 69.83% | 114.97% | 100.8% | 90.57% |
| FCF margin (%) | -4.53% | -2.86% | 6.29% | 20.38% | 11.16% | 6.25% | 24.62% | - |
| FCF / Net Income (%) | 2.23% | -1.46% | -2.99% | -9,700% | 15.98% | 5.44% | 24.43% | - |
Profitability | ||||||||
| ROA | -10.25% | 2.72% | 2.89% | -0.01% | 4.01% | 4.81% | 4.31% | 4.36% |
| ROE | 2.7% | 4.03% | 4.29% | 7.12% | 6.14% | 4.89% | 4.91% | 5.44% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 7.4x | 9.8x | 9.7x | 9.82x | 10.48x | 8.8x | 8.44x | 7.68x |
| Debt / Free cash flow | -97.78x | -247x | 103.9x | 33.62x | 67.35x | 113.03x | 27.7x | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 33.86% | 52.86% | 42.39% | 65.55% | 44.63% | 56.14% | 35.64% | 29.21% |
| CAPEX / EBITDA (%) | 56.58% | 73.37% | 62.95% | 93.98% | 62.25% | 69.91% | 44.13% | 36.18% |
| CAPEX / FCF (%) | -747.83% | -1,850% | 674.19% | 321.65% | 400% | 897.56% | 144.75% | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.1607 | 0.2634 | 0.2572 | 0.4379 | 0.2687 | 0.2635 | 0.2769 | 0.2874 |
| Change | - | 63.88% | -2.35% | 70.26% | -38.64% | -1.92% | 5.05% | 3.82% |
| Dividend per Share 1 | 0.1504 | 0.2192 | 0.2264 | 0.228 | 0.228 | 0.23 | 0.2451 | 0.2556 |
| Change | - | 45.74% | 3.28% | 0.71% | 0% | 0.89% | 6.54% | 4.29% |
| Book Value Per Share 1 | 6.39 | 7.161 | 5.874 | 5.713 | 5.715 | 6.083 | 6.446 | 6.9 |
| Change | - | 12.07% | -17.97% | -2.74% | 0.03% | 6.45% | 5.97% | 7.04% |
| EPS 1 | -1.112 | 1.03 | -1.12 | -0.001 | 0.35 | 0.5965 | 0.5652 | 0.5259 |
| Change | - | 192.63% | -208.74% | 99.91% | 35,100% | 70.42% | -5.24% | -6.95% |
| Nbr of stocks (in thousands) | 926,708 | 926,843 | 927,061 | 927,490 | 999,154 | 999,165 | 999,165 | 999,165 |
| Announcement Date | 26/05/21 | 18/05/22 | 17/05/23 | 22/05/24 | 22/05/25 | - | - | - |
1GBP
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E ratio | 5.9x | 6.23x |
| PBR | 0.58x | 0.55x |
| EV / Sales | 13.8x | 13.1x |
| Yield | 6.53% | 6.96% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
3.520GBP
Average target price
4.436GBP
Spread / Average Target
+26.03%
Annual profits - Rate of surprise
- Stock Market
- Equities
- BLND Stock
- Financials British Land Company PLC
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition