Homeserve Plc

Homeserve (HSV)

Buy
Sell
Company name:Homeserve Plc
Company Description:Water supply related repair and support services
EPIC:HSVTrading Currency:GBX
Market Sector:FS10ISIN:GB00BYYTFB60
Market Segment:SET1Share Type:DE
WWW Address:http://www.south-staffordshire.com/Description:ORD 2 9/13P
Industry Sector:SUPPORT SERVICES
 Price Price Change [%] Bid Offer Open High Low Volume
 1,162.00 images.advfn.com/imagesnew/2/gb/down -5.0 [-0.43] 1,164.00 1,166.00 1,143.00 1,176.00 1,143.00 820,051
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 3,904.26 336.00 0.19 31.70 23.60 36.66 2.03 1,371.00 - 756.50

Homeserve Key Figures

(at previous day's close)
Market Cap.3,904.26m
Shares In Issue336.00m
Prev. Close1,167.00
PE Ratio36.66 
Dividend Yield2.03%
EPS - basic31.70p
Dividend PS23.60p
Dividend Cover1.34 
Cash Flow PS57.14p
Return On Equity (ROE)16.67%
Operating Margin12.18%
PEG Factor-11.99 
EPS Growth Rate-3.06%
Dividends PS Growth Rate10.28%
Net Debt1,005.50m
Gross Gearing63.75%
Quick Assets632.60m
Net Working Capital168.10m
Intangibles / Fixed Assets94.58%
Turnover PS337.00p
Pre-Tax Profit PS41.04p
Retained Profit PS9.67p
Cash PS39.05p
Net Cash PS-101.55p
Net Tangible Asset Value PS *-132.41p
Net Asset Value PS192.35p
Spread2.00 (0.17%) 

Homeserve Balance Sheet

LSE:HSV:Liabilities+EQLSE:HSV:Assets

Share Price Performance

Sample Period HighLow
1 week1,229.001,134.00
4 weeks1,278.001,134.00
12 weeks1,371.001,134.00
1 year1,371.00756.50

Share Price Chart (5 years)

Homeserve Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week1,228.00-66.00-5.371,134.000.601,176.66
4 weeks1,268.00-106.00-8.361,134.000.711,214.02
12 weeks1,353.00-191.00-14.121,134.000.541,263.22
26 weeks1,106.0056.005.061,072.000.681,262.12
1 year1,143.0019.001.66756.500.661,205.33
3 years828.50333.5040.25700.000.621,052.55
5 years418.20743.80177.86356.100.48954.06

Homeserve Key Management Ratios

Homeserve Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio84.74 
PE Ratio36.66 
Tobin's Q Ratio 2.43 
Tobin's Q Ratio (excl. intangibles)5.96 
Dividend Yield2.03%
Market-to-Book Ratio6.14 
Price-to-Pre-Tax Profit PS28.31 
Price-to-Retained Profit PS120.13 
Price-to-Cash Flow PS20.33 
Price-to-Sales PS3.45 
Price-to-Net Tangible Asset Value PS-8.99 
Price-to-Cash PS29.76 
Net Working Capital PS50.03 
Price Pct to Working Capital PS23.23%
Earnings Yield2.73%
Average PE26.93 
Years in average5 
PE to PE average136.10%

Homeserve Financial Ratios

(Leverage Ratios)
Debt Ratio50.69%
Debt-to-Equity Ratio1.03 
Debt-to-Equity Ratio (excl. Intgbl)-1.53 
Debt-to-Equity Market Value0.17 
Net Gearing56.39%
Net Gearing (excl. Intangibles)143.15%
Gross Gearing63.75%
Gross Gearing (excl. Intangibles)161.83%
Gearing Under 1 Year26.49%
Gearing Under 1 Year (excl. Intgbl)67.26%
Assets/Equity2.76 
Cash/Equity20.30 
(Liquidity Ratios)
Net Working Capital to Total Assets9.43%
Current Ratio1.36 
Quick Ratio (Acid Test)1.34 
Liquidity Ratio0.28 
Cash & Equiv/Current Assets20.48%
(Solvency Ratios)
Enterprise Value4,447.96m
CFO/Sales0.17 
CFO/Attributable Profit1.81 
CFO/Assets0.11 
CFO/Debt0.17 
Total Debt/Equity Market Value0.29 
Total Debt/Sales1.00 
Total Debt/Pre-Tax Profit8.24 
Total Debt1,136.70m
Total Debt/Net Current Assets6.76%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth1.63%
5 yr Compound Earnings Growth10.09%
10 yr Compound Earnings Growth2.82%
Earn drops > 5% in 10yrs7 
Beta (60-Mnth)Beta (36-Mnth)
0.1866-0.1756

Homeserve Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)10.52%
Return On Assets (ROA)6.59%
Net Profit Margin9.36%
Assets Turnover0.70 
Return On Equity (ROE)16.67%
Return On Investment (ROI)9.17%
Dividend Payout Ratio74.45%
Plowback Ratio25.55%
Growth from Plowback Ratio4.34%
Net Income Of Revenues2.87%
(Asset Utilisation Multiples)
Shareholders Equity Turnover1.81 
Fixed Assets Turnover1.11 
Current Assets Turnover1.92 
Net Working Capital Turnover 
Inventory Turnover151.99 
(Other Operating Ratios)
Total Assets-to-Sales1.42 
Debtors-to-Sales42.43%
Debt Collection Period154.87Days

Homeserve Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
19 May 2020FinalGBX17.8031/03/201931/03/202002/07/202003/07/202003/08/202023.60
19 Nov 2019InterimGBX5.8030/03/201930/09/201905/12/201906/12/201907/01/2020-
21 May 2019FinalGBX16.2031/03/201831/03/201904/07/201905/07/201902/08/201921.40
20 Nov 2018InterimGBX5.2030/03/201830/09/201806/12/201807/12/201807/01/2019-
22 May 2018FinalGBX14.4031/03/201731/03/201805/07/201806/07/201802/08/201819.10
21 Nov 2017InterimGBX4.7030/03/201730/09/201707/12/201708/12/201705/01/2018-
23 May 2017FinalGBX11.2031/03/201631/03/201706/07/201707/07/201703/08/201715.30
22 Nov 2016InterimGBX4.1030/03/201630/09/201608/12/201609/12/201606/01/2017-
24 May 2016FinalGBX8.9031/03/201531/03/201607/07/201608/07/201601/08/201612.70
17 Nov 2015InterimGBX3.8030/03/201530/09/201510/12/201511/12/201508/01/2016-
15 Jun 2015SpecialGBX30.0031/03/201431/03/201516/07/201517/07/201524/07/2015-
19 May 2015FinalGBX7.8731/03/201431/03/201502/07/201503/07/201503/08/201511.50
18 Nov 2014InterimGBX3.6330/03/201430/09/201404/12/201405/12/201402/01/2015-
20 May 2014FinalGBX7.6731/03/201331/03/201402/07/201404/07/201401/08/201411.30
19 Nov 2013InterimGBX3.6330/03/201330/09/201304/12/201306/12/201303/01/2014-
21 May 2013FinalGBX7.6731/03/201231/03/201303/07/201305/07/201301/08/201311.30
20 Nov 2012InterimGBX3.6330/03/201230/09/201205/12/201207/12/201203/01/2013-
22 May 2012FinalGBX7.6731/03/201131/03/201227/06/201229/06/201201/08/201211.30
22 Nov 2011InterimGBX3.6330/03/201130/09/201130/11/201102/12/201103/01/2012-
24 May 2011FinalGBX7.0031/03/201031/03/201129/06/201101/07/201103/08/201110.30
23 Nov 2010InterimGBX3.3030/03/201030/09/201001/12/201003/12/201004/01/2011-
25 May 2010FinalGBX8.5031/03/200931/03/201030/06/201002/07/201004/08/201044.00
09 Feb 2010InterimGBX24.0031/03/200931/03/201003/03/201005/03/201001/04/2010-
24 Nov 2009InterimGBX11.5030/03/200930/09/200904/12/200906/12/200904/01/2010-
19 May 2009FinalGBX25.0031/03/200831/03/200903/07/200905/07/200904/08/200935.50
24 Nov 2008InterimGBX10.5030/03/200830/09/200805/12/200807/12/200805/01/2009-
19 May 2008FinalGBX21.8531/03/200731/03/200828/05/200830/05/200801/08/200831.25
26 Nov 2007InterimGBX9.4030/03/200730/09/200705/12/200707/12/200703/01/2008-
21 May 2007FinalGBX17.5031/03/200631/03/200730/05/200701/06/200706/08/200725.00
27 Nov 2006InterimGBX7.5030/03/200630/09/200606/12/200608/12/200603/01/2007-
22 May 2006FinalGBX13.9031/03/200531/03/200631/05/200602/06/200607/08/200620.00
28 Nov 2005InterimGBX6.1030/03/200530/09/200507/12/200509/12/200503/01/2006-
24 May 2005FinalGBX10.9031/03/200431/03/2005---16.00
01 Dec 2004InterimGBX5.1030/03/200430/09/200408/12/200410/12/200404/01/2005-
26 May 2004FinalGBX8.8031/03/200331/03/2004--26/07/200414.90
25 Nov 2003InterimGBX6.1030/03/200330/09/200303/12/200305/12/200302/01/2004-
03 Jun 2003FinalGBX12.4031/03/200231/03/200311/06/200313/06/200301/07/200318.00
12 Nov 2002InterimGBX5.6030/03/200230/09/200220/11/200222/11/200202/01/2002-
28 May 2002FinalGBX11.1031/03/200131/03/200205/06/200207/06/200201/07/200216.10
06 Dec 2001InterimGBX5.0030/03/200130/09/200112/12/200114/12/200102/01/2002-
22 May 2001FinalGBX10.0031/03/200031/03/200130/05/200101/06/200102/07/200114.50
28 Nov 2000InterimGBX4.5030/03/200030/09/200004/12/200008/12/200002/01/2001-
23 May 2000FinalGBX9.1531/03/199931/03/200030/05/200005/06/200003/07/200013.30
30 Nov 1999InterimGBX4.1530/03/199930/09/199906/12/199910/12/199904/01/2000-
25 May 1999FinalGBX8.0531/03/199831/03/199901/06/199907/06/199901/07/199911.80

Homeserve Fundamentals

 31 Mar 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)31 Mar 2020 (GBP)
turnover785.00100.00%899.70100.00%1,003.60100.00%1,132.30100.00%m
pre tax profit98.3012.52%123.3013.70%139.5013.90%137.9012.18%m
attributable profit74.409.48%96.3010.70%108.5010.81%106.009.36%m
retained profit34.104.34%45.905.10%43.504.33%32.502.87%m
eps - basic (p)24.00 30.20 32.70 31.70 
eps - diluted (p)23.60 29.70 32.30 31.50 
dividends per share15.30 19.10 21.40 23.60 

Homeserve Balance Sheet

 31 Mar 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)31 Mar 2020 (GBP)
LSE:HSV:Liabilities+EQLSE:HSV:AssetsLSE:HSV:Liabilities+EQLSE:HSV:AssetsLSE:HSV:Liabilities+EQLSE:HSV:AssetsLSE:HSV:Liabilities+EQLSE:HSV:Assets
 31 Mar 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)31 Mar 2020 (GBP)
ASSETS
fixed assets fixed assets37.003.13%39.902.82%42.802.98%42.002.36%m
intangibles intangibles590.5050.03%771.4054.52%826.5057.61%1,080.6060.61%m
fixed investments fixed investments41.303.50%18.901.34%26.201.83%19.901.12%m
current assets - other current assets - other--%--%--%--%m
stocks stocks2.700.23%4.300.30%7.000.49%7.900.44%m
debtors debtors462.7039.20%522.5036.93%459.5032.03%501.4028.12%m
cash & securities cash & securities46.203.91%57.804.09%72.605.06%131.207.36%m
TOTAL1,180.40100%1,414.80100%1,434.60100%1,783.00100%m
LIABILITIES
creditors - short creditors - short501.9042.52%557.4039.40%434.2030.27%472.4026.49%m
creditors - long creditors - long308.5026.14%306.0021.63%386.8026.96%664.3037.26%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL810.4068.65%863.4061.03%821.0057.23%1,136.7063.75%m
EQUITY
ord cap, reserves ord cap, reserves369.2031.28%551.0038.95%613.4042.76%635.7035.65%m
prefs, minorities prefs, minorities0.800.07%0.400.03%0.200.01%10.600.59%m
TOTAL370.0031.35%551.4038.97%613.6042.77%646.3036.25%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Homeserve Cash Flow Statement

31 Mar 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)31 Mar 2020 (GBP)
Operating CF113.20129.50162.00192.00m
Pre-Financing CF-45.60-45.003.60-25.60m
Retained CF-12.5014.8013.9059.70m

Homeserve Brokers

NameActivityTypeMnemonicCode
THE ROYAL BANK OF SCOT N.V.Market Maker(MME)Broker/DealerRBSMABNAGB22
Altium Capital LimitedMarket Maker(MME)Broker/DealerALTIAPCFGB21
J.P. Morgan Cazenove LimitedMarket Maker(MME)Broker/DealerCAZRCAZEGB2L
Deutsche Bank AG London BranchMarket Maker(MME)Broker/DealerDEUTDEUTGB2L
Commerzbank AGMarket Maker(MME)Broker/DealerKLWTDRESGB2LPST
Evolution Securities LimitedMarket Maker(MME)Broker/DealerEVOEVBGGB21MMT
Goldman Sachs InternationalMarket Maker(MME)Broker/DealerGSCOGSILGB2X
J.P. Morgan Securities LtdMarket Maker(MME)Broker/DealerJPMSJPMSGB2L
Morgan Stanley Securities LtdMarket Maker(MME)Broker/DealerMOSTMSSEGB21
Panmure Gordon (UK) LimitedMarket Maker(MME)Broker/DealerPMURPMURGB2L
Citigrp Global Mkt UK EquitiesMarket Maker(MME)Broker/DealerCITISBUKGB21
Merrill Lynch InternationalMarket Maker(MME)Broker/DealerMLSBSNCSGB2LBIC
UBS AGMarket Maker(MME)Broker/DealerUBS.UBSWGB2LEQU
Winterflood Securities LtdMarket Maker(MME)Broker/DealerWINSWNTSGB2LBIC
ADVFN Advertorial
Your Recent History
LSE
HSV
Homeserve
Register now to watch these stocks streaming on the ADVFN Monitor.

Monitor lets you view up to 110 of your favourite stocks at once and is completely free to use.

NYSE, AMEX, and ASX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.

By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions

P: V:gb D:20201026 22:30:26