Market Price

Price is unknown


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Vistry Group PLC, together with its subsidiaries, operates as a housebuilder in the United Kingdom. The company offers one-bedroom to five-bedroom family homes. As of December 31, 2021, it had 42,770 controlled land bank plots and 40,000 strategic land bank plots. The company was formerly known as Bovis Homes Group PLC and changed its name to Vistry Group PLC in January 2020. Vistry Group PLC was founded in 1885 and is headquartered in West Malling, the United Kingdom.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 6.20
6.46
6.69
7.72
8.77
8.10
8.24
8.46
8.47
10.50
12.21
growth rate 4.2% 3.6% 15.4% 13.6% -7.6% 1.7% 2.7% 0.1% 24.0% 16.3%
Earnings BIT 82.69
137.71
163.64
160.24
127.86
174.28
184.06
122.89
297.77
growth rate 66.5% 18.8% -2.1% -20.2% 36.3% 5.6% -33.2% 142.3%
Avg.PE 7.24
8.61
13.86
11.33
11.33
11.33
11.33
growth rate 18.9% 61.0% -18.3% 0.0% 0.0% 0.0%
ROA 2.42
4.04
5.66
8.76
9.08
7.68
5.68
8.62
8.19
2.83
6.80
growth rate 66.9% 40.1% 54.8% 3.7% -15.4% -26.0% 51.8% -5.0% -65.5% 140.3%
ROE 3.23
5.49
7.66
12.46
13.94
12.25
8.81
12.90
11.86
4.43
11.08
growth rate 70.0% 39.5% 62.7% 11.9% -12.1% -28.1% 46.4% -8.1% -62.7% 150.1%
ROIC 3.31
5.73
7.91
12.30
14.00
12.68
9.13
12.99
11.98
4.33
9.78
growth rate 73.1% 38.1% 55.5% 13.8% -9.4% -28.0% 42.3% -7.8% -63.9% 125.9%
Cur. Ratio 4.47
4.64
4.57
4.47
3.75
3.54
3.84
5.13
4.37
2.50
2.63
growth rate 3.8% -1.5% -2.2% -16.1% -5.6% 8.5% 33.6% -14.8% -42.8% 5.2%
Quick Ratio 0.63
0.47
0.24
0.40
0.33
0.28
0.60
0.76
1.22
0.57
0.63
growth rate -25.4% -48.9% 66.7% -17.5% -15.2% 114.3% 26.7% 60.5% -53.3% 10.5%
Leverage 1.36
1.35
1.35
1.48
1.58
1.60
1.50
1.49
1.41
1.65
1.61
growth rate -0.7% 0.0% 9.6% 6.8% 1.3% -6.3% -0.7% -5.4% 17.0% -2.4%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 63.00
37.07
53.96
89.18
73.14
62.26
45.61
91.49
224.74
228.63
growth rate -41.2% 45.6% 65.3% -18.0% -14.9% -26.8% 100.6% 145.6% 1.7%
Acct.Payable 184.00
198.68
244.85
341.58
364.52
307.43
221.19
259.33
447.66
483.59
growth rate 8.0% 23.2% 39.5% 6.7% -15.7% -28.1% 17.2% 72.6% 8.0%
Cur.Assets 960.00
1,024.75
1,236.64
1,445.35
1,572.71
1,568.70
1,547.95
1,668.77
2,416.88
2,602.29
growth rate 6.8% 20.7% 16.9% 8.8% -0.3% -1.3% 7.8% 44.8% 7.7%
Total Assets 1,027.00
1,096.28
1,304.42
1,515.52
1,630.33
1,584.38
1,583.58
1,795.19
3,632.19
3,843.25
growth rate 6.8% 19.0% 16.2% 7.6% -2.8% -0.1% 13.4% 102.3% 5.8%
Cash 24.00
12.03
52.26
31.99
38.55
170.06
163.22
361.96
340.99
398.71
growth rate -49.9% 334.6% -38.8% 20.5% 341.1% -4.0% 121.8% -5.8% 16.9%
Inventory 864.00
971.02
1,125.52
1,318.52
1,449.17
1,321.95
1,320.23
1,207.67
1,836.52
1,962.16
growth rate 12.4% 15.9% 17.2% 9.9% -8.8% -0.1% -8.5% 52.1% 6.8%
Cur.Liabilities 206.00
224.28
276.69
385.13
444.39
408.12
301.61
383.60
966.42
988.90
growth rate 8.9% 23.4% 39.2% 15.4% -8.2% -26.1% 27.2% 151.9% 2.3%
Liabilities 268.00
286.02
425.30
557.76
614.40
527.80
522.51
523.22
1,437.11
1,452.67
growth rate 6.7% 48.7% 31.2% 10.2% -14.1% -1.0% 0.1% 174.7% 1.1%
LT Debt 6.00
30.06
47.01
25.21
36.40
253.10
164.26
growth rate 401.1% 56.4% -18.8% 44.4% 163.7% -35.1%
Equity 810.26
879.12
957.76
1,015.93
1,056.58
1,061.07
1,271.97
2,195.08
2,390.58
growth rate 8.5% 9.0% 6.1% 4.0% 0.4% 19.9% 72.6% 8.9%
Common Shares 137.00
137.00
138.00
139.00
138.00
138.00
139.00
67.40
74.17
111.13
111.15
growth rate 0.0% 0.7% 0.7% -0.7% 0.0% 0.7% -51.5% 10.1% 49.8% 0.0%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 1.00
2.80
2.08
2.42
1.79
1.37
1.88
0.91
2.70
2.30
growth rate 180.2% -25.6% 16.3% -26.3% -23.3% 36.8% -51.6% 196.9% -15.0%
Cash Dividends 13.36
28.79
49.24
55.41
60.43
69.18
78.65
88.71
88.71
growth rate 115.5% 71.0% 12.5% 9.1% 14.5% 13.7% 12.8% 0.0%
Cash From OA -22.15
55.62
76.90
61.81
156.14
130.68
216.39
181.67
267.03
growth rate 100.0% 38.3% -19.6% 152.6% -16.3% 65.6% -16.1% 47.0%
FCF per Share -0.27
-0.16
-0.52
0.20
0.31
0.89
0.27
0.98
2.11
0.42
1.74
growth rate 0.0% 0.0% 100.0% 55.0% 187.1% -69.7% 263.0% 115.3% -80.1% 314.3%
Sale Purchase of Stock 1.02
0.49
0.59
0.76
growth rate -52.1% 21.7% 28.0%
FCF 4.00
-24.00
-25.00
54.00
74.00
60.00
155.00
128.00
212.00
179.00
264.00
growth rate -100.0% 0.0% 100.0% 37.0% -18.9% 158.3% -17.4% 65.6% -15.6% 47.5%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 426.00
556.00
809.37
946.50
1,054.80
1,028.22
1,061.40
1,130.77
1,811.73
2,359.04
growth rate 30.5% 45.6% 16.9% 11.4% -2.5% 3.2% 6.5% 60.2% 30.2%
Op.Income 40.00
82.69
137.71
163.64
160.24
127.86
174.28
184.06
122.89
297.77
growth rate 106.7% 66.5% 18.8% -2.1% -20.2% 36.3% 5.6% -33.2% 142.3%
IBT 78.80
133.48
160.07
154.71
114.00
168.07
174.75
98.66
319.54
growth rate 69.4% 19.9% -3.3% -26.3% 47.4% 4.0% -43.5% 223.9%
Net Income 40.00
60.07
105.21
128.01
120.85
91.30
136.57
138.38
76.81
254.13
growth rate 50.2% 75.2% 21.7% -5.6% -24.5% 49.6% 1.3% -44.5% 230.8%
EPS 0.17
0.29
0.44
0.76
0.92
0.87
0.66
1.01
0.92
0.34
1.14
growth rate 70.6% 51.7% 72.7% 21.1% -5.4% -24.1% 53.0% -8.9% -63.0% 235.3%
Gross Profit 97.00
130.31
197.24
232.31
209.03
184.65
230.89
242.76
257.87
445.02
growth rate 34.3% 51.4% 17.8% -10.0% -11.7% 25.0% 5.1% 6.2% 72.6%

Quarterly Statements

Item Name Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Earnings BIT 70.96
77.93
77.93
44.67
44.67
growth rate 9.8% 0.0% -42.7% 0.0%
Balance Sheet Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Acct.Receivable 245.20
228.63
228.63
263.44
263.44
growth rate -6.8% 0.0% 15.2% 0.0%
Acct.Payable 918.74
483.59
483.59
991.74
991.74
growth rate -47.4% 0.0% 105.1% 0.0%
Cur.Assets 2,546.06
2,602.29
2,602.29
2,790.39
2,790.39
growth rate 2.2% 0.0% 7.2% 0.0%
Total Assets 3,775.59
3,843.25
3,843.25
3,997.41
3,997.41
growth rate 1.8% 0.0% 4.0% 0.0%
Cash 342.60
398.71
398.71
427.95
427.95
growth rate 16.4% 0.0% 7.3% 0.0%
Inventory 1,958.26
1,962.16
1,962.16
2,099.01
2,099.01
growth rate 0.2% 0.0% 7.0% 0.0%
Cur.Liabilities 934.52
988.90
988.90
1,225.09
1,225.09
growth rate 5.8% 0.0% 23.9% 0.0%
Liabilities 1,490.62
1,452.67
1,452.67
1,631.44
1,631.44
growth rate -2.6% 0.0% 12.3% 0.0%
LT Debt 311.04
164.26
164.26
112.98
112.98
growth rate -47.2% 0.0% -31.2% 0.0%
Equity 2,284.97
2,390.58
2,390.58
2,365.98
2,365.98
growth rate 4.6% 0.0% -1.0% 0.0%
Common Shares 111.15
111.15
111.15
110.60
110.60
growth rate 0.0% 0.0% -0.5% 0.0%
Cash Flow Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Capital Expenditures 2.35
-1.21
-1.21
0.43
0.43
growth rate -100.0% 0.0% 100.0% 0.0%
Cash Dividends 22.17
22.18
22.18
44.37
44.37
growth rate 0.1% 0.0% 100.0% 0.0%
Cash From OA 33.20
100.32
100.32
-23.70
-23.70
growth rate 202.2% 0.0% -100.0% 0.0%
Sale Purchase of Stock
growth rate
FCF 30.84
99.11
99.11
-24.13
-24.13
growth rate 221.3% 0.0% -100.0% 0.0%
Income Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Sales 551.35
628.17
628.17
581.49
581.49
growth rate 13.9% 0.0% -7.4% 0.0%
Op.Income 70.96
77.93
77.93
44.67
44.67
growth rate 9.8% 0.0% -42.7% 0.0%
IBT 78.11
81.66
81.66
55.67
55.67
growth rate 4.6% 0.0% -31.8% 0.0%
Net Income 60.69
66.37
66.37
43.31
43.31
growth rate 9.4% 0.0% -34.7% 0.0%
Gross Profit 100.83
121.68
121.68
76.57
76.57
growth rate 20.7% 0.0% -37.1% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

A (90.69)

YOY Growth Grade:

D (48.55)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 17.62 17.63
EPS / Growth 0.40

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 20.6%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 20.6% 20.6% 20.6%
Future PE 0.01 19.60 19.60
Future EPS 2.60 2.60 2.60
Value Price
MOS %
0.01
12.60
12.60
MOS Price 0.00 6.30 6.30
IRT

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.