Fundamentals
SHL
STADEMOS HOTELS PLC (CR)
Price and Valuation
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
P/E | N/A | 7.41 | 8.11 | 10.49 | N/A | 16.85 | 23.70 | 32.09 | N/A | N/A | 796.53 | 84.46 | 66.09 | N/A | N/A | N/A | 37.69 | 31.98 | 120.98 | N/A | N/A | N/A | N/A |
Price to Sales | N/A | 1.46 | 1.56 | 1.44 | 1.64 | 1.49 | 1.53 | 1.63 | 1.71 | 1.62 | 1.63 | 1.77 | 1.95 | 2.43 | 2.46 | 3.46 | 4.00 | 3.54 | 2.68 | 2.98 | 2.98 | 2.89 | 2.86 |
Price to Operating Cash Flow Per Share | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5.75 | 5.27 | 7.81 | 12.78 | 11.02 | N/A | 14.53 | 10.14 | 7.74 | 16.35 | 9.65 | N/A | N/A |
Price to Book value | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.73 | 0.73 | 0.72 | 0.93 | 0.88 | 0.81 | 1.20 | 1.42 | 1.05 | 4.73 | 4.26 | N/A | N/A |
Dividend Policy
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | N/A | 2.43 | 2.06 | 1.64 | 1.63 | 1.62 | 1.63 | N/A | N/A | 1.23 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Av. Dividend per share (cents) | 2.79 | 2.79 | 2.37 | 1.89 | 1.88 | 1.86 | 1.87 | N/A | N/A | 1.41 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Payout | 0.17 | 0.18 | 0.17 | 0.17 | -0.83 | 0.27 | 0.39 | N/A | N/A | -4.09 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Cover | 5.87 | 5.55 | 6.00 | 5.79 | -1.20 | 3.68 | 2.59 | N/A | N/A | -0.24 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Growth
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | 4.89 | 4.79 | 4.61 | 3.71 | -1.75 | 2.04 | 1.25 | N/A | N/A | -0.75 | 0.09 | 0.86 | 1.08 | -5.77 | -8.47 | -2.66 | 3.19 | 4.44 | 0.87 | -11.14 | -6.45 | N/A | N/A |
EPS Growth (1 Yr) | N/A | 9.37 | 29.47 | 587.11 | -132.94 | 40.82 | 35.47 | 686.89 | -79.41 | -342.86 | -89.71 | -21.84 | 124.30 | 35.55 | -193.92 | -223.93 | -15.28 | 278.95 | 135.06 | -55.75 | -5.45 | 51.61 | N/A |
Dividend Growth (1Yr) | N/A | 17.72 | 25.40 | 0.53 | 1.08 | -0.53 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Cashflow Growth (1yr) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | -8.42 | 48.21 | 63.57 | -13.72 | 7,438.04 | -102.03 | -19.80 | 8.84 | 111.71 | -41.02 | N/A | N/A | N/A |
Profitability
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 44.88 | 45.79 | 42.48 | 35.18 | 32.46 | 36.08 | 49.57 | 48.47 | 45.46 | 42.61 | 43.54 | 43.16 | 42.68 |
Net Profit Margin (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 16.40 | 18.57 | 17.50 | 2.63 | -7.61 | -2.90 | 25.19 | 26.45 | 22.39 | 16.28 | 20.29 | 20.73 | 22.56 |
Earnings Yield (%) | N/A | 13.49 | 12.34 | 9.53 | -1.95 | 5.94 | 4.22 | 3.12 | -0.53 | -0.30 | 0.13 | 1.18 | 1.51 | -6.22 | -9.66 | -3.29 | 2.65 | 3.13 | 0.83 | -2.35 | -1.51 | -1.43 | -2.96 |
Management Effectiveness
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROE (%) | 5.90 | 5.84 | 5.54 | 4.48 | -0.95 | 2.80 | 2.03 | 1.52 | -0.26 | -0.15 | 0.09 | 0.86 | 1.08 | -5.77 | -8.47 | -2.66 | 3.19 | 4.44 | 0.87 | -11.14 | -6.45 | N/A | N/A |
ROCE (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 3.35 | 3.56 | 2.95 | 0.41 | -1.17 | -0.31 | 3.60 | 6.02 | 4.65 | 5.03 | 6.19 | N/A | N/A |
Asset Turnover | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.20 | 0.19 | 0.17 | 0.15 | 0.15 | 0.11 | 0.14 | 0.23 | 0.21 | 0.31 | 0.31 | N/A | N/A |
Efficiency
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | € 53,849.33 | € 53,956.27 | € 49,593.28 | € 39,908.53 | € 36,660.68 | € 28,403.22 | € 47,730.08 | € 47,248.11 | € 44,456.40 | € 39,286.42 | € 37,542.95 | € 35,340.61 | € 35,365.60 |
Staff cost per employee (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | € 18,203.19 | € 17,962.31 | € 17,603.97 | € 16,776.65 | € 16,677.49 | € 11,815.51 | € 14,927.15 | € 15,031.54 | € 15,040.63 | € 14,159.23 | € 13,253.62 | € 13,175.73 | € 12,786.38 |
Number οf employees | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 426 | 392 | 387 | 385 | 414 | 380 | 173 | 172 | 169 | 172 | 180 | 197 | 199 |
Financial Strength
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.70 | 0.46 | 0.67 | 0.46 | 0.45 | 0.69 | 0.89 | 0.54 | 0.37 | 0.33 | 0.30 | N/A | N/A |
Quick Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.61 | 0.40 | 0.61 | 0.39 | 0.39 | 0.64 | 0.86 | 0.51 | 0.33 | 0.30 | 0.27 | N/A | N/A |
Interest Coverage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1.02 | 1.19 | 1.20 | 0.14 | -0.42 | -0.17 | 2.58 | 2.33 | 1.26 | 0.75 | 0.97 | 0.99 | 0.72 |
Stock Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 24.52 | 25.84 | 23.25 | 26.45 | 23.67 | 30.46 | 16.93 | 20.34 | 20.04 | 22.13 | 19.22 | N/A | N/A |
Debtor Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 43.67 | 53.83 | 63.24 | 68.19 | 78.52 | 108.91 | 53.14 | 88.66 | 83.05 | 109.71 | 86.35 | N/A | N/A |
Creditor Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 85.46 | 85.17 | 81.57 | 73.63 | 94.19 | 125.17 | 86.11 | 96.89 | 58.99 | 53.85 | 81.99 | N/A | N/A |
Working Capital Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | -17.270 | -5.500 | 4.920 | 21.010 | 8.000 | 14.200 | -16.040 | 12.110 | 44.100 | 77.990 | 23.580 | N/A | N/A |
Gearing Ratio - Basis 1 (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 104.74 | 98.42 | 101.78 | 128.98 | 111.97 | 95.54 | 74.91 | 40.73 | 49.38 | 337.93 | 302.94 | N/A | N/A |
Gearing Ratio - Basis 2 (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 51.16 | 49.60 | 50.44 | 56.33 | 52.82 | 48.86 | 42.83 | 28.94 | 33.06 | 77.17 | 75.18 | N/A | N/A |
Long term Debt (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | € 53,795,926 | € 50,459,088 | € 53,103,545 | € 52,021,938 | € 47,715,236 | € 44,142,245 | € 20,601,283 | € 8,253,702 | € 9,508,284 | € 14,368,561 | € 14,298,187 | N/A | N/A |
Total Debt (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | € 56,800,461 | € 55,694,263 | € 57,588,495 | € 56,314,358 | € 54,922,000 | € 50,398,990 | € 25,851,923 | € 11,824,416 | € 13,273,092 | € 19,154,828 | € 18,495,439 | N/A | N/A |
Per share
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | 16.41 | 15.52 | 14.19 | 10.96 | -2.25 | 6.83 | 4.85 | 3.58 | -0.61 | -0.34 | 0.14 | 1.36 | 1.74 | -7.16 | -11.11 | -3.78 | 3.05 | 3.60 | 0.95 | -2.71 | -1.74 | -1.65 | -3.41 |
EPS -Tot. (cents) | 16.41 | 15.52 | 14.19 | 10.96 | -2.25 | 6.83 | 4.85 | 3.58 | -0.61 | -0.34 | 0.14 | 1.36 | 1.74 | -7.16 | -11.11 | -3.78 | 2.70 | 2.77 | 0.51 | -1.46 | -0.94 | -0.89 | -1.83 |
Net Oper. Cash Flow per share (cents) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 19.98 | 21.82 | 14.72 | 9.00 | 10.43 | -0.14 | 7.91 | 11.34 | 14.86 | 7.03 | 11.92 | N/A | N/A |
Book Value per Share (cents) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 158.04 | 157.76 | 160.54 | 124.11 | 131.12 | 142.16 | 95.71 | 81.06 | 109.86 | 24.30 | 26.97 | N/A | N/A |
Equity Per Share (cents) | 278.12 | 265.82 | 256.28 | 244.57 | 235.56 | 243.77 | 239.00 | 236.01 | 232.51 | 233.11 | 158.04 | 157.76 | 160.54 | 124.11 | 131.12 | 142.16 | 95.71 | 81.06 | 109.86 | 24.30 | 26.97 | N/A | N/A |
Average number of shares | 39,000,000 | 39,000,000 | 39,000,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 28,735,617 | 25,000,000 | 17,527,396 | 17,500,000 | 17,500,000 | 17,500,000 | 17,500,000 |
Total number of shares | 39,000,000 | 39,000,000 | 39,000,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 | 32,500,000 |