0R15 9500.0 8.5591% 0R1E 8100.0 -0.369% 0M69 18963.0605 50.62% 0R2V 229.51 -0.8596% 0QYR 1247.5 0.2411% 0QYP 416.0 -4.6964% 0RUK None None% 0RYA 1412.0 -3.2877% 0RIH 179.15 0.0% 0RIH 173.0 -3.4329% 0R1O 190.29 9696.139% 0R1O None None% 0QFP 10949.8799 117.2595% 0M2Z None None% 0VSO 34.82 -2.2047% 0R1I None None% 0QZI 599.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 176.0 -0.6379%

Paragon Banking Group PLC

Financial Services GB PAG

686.0GBP
-14.0(2.00%)

Last update at 2024-10-31T16:35:00Z

Day Range

685.00718.00
LowHigh

52 Week Range

439.18693.00
LowHigh

Fundamentals

  • Previous Close 700.00
  • Market Cap1507.14M
  • Volume577448
  • P/E Ratio10.45
  • Dividend Yield5.42%
  • Revenue TTM393.30M
  • Revenue Per Share TTM1.75
  • Gross Profit TTM 227.20M
  • Diluted EPS TTM0.66

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Income before tax 199.90M 417.90M 213.70M 118.40M 159.00M
Minority interest - - - - -
Net income 153.90M 313.60M 164.50M 91.30M 127.40M
Selling general administrative - 43.90M 41.20M 43.70M 39.10M
Selling and marketing expenses - - - - -
Gross profit 409.50M 20.00M 361.30M 309.70M 306.70M
Reconciled depreciation 7.60M 5.50M 6.30M 5.50M 3.90M
Ebit 199.90M 592.40M 213.70M 118.40M 159.00M
Ebitda 207.50M 597.90M 220.00M 123.90M 162.90M
Depreciation and amortization 7.60M 5.50M 6.30M 5.50M 3.90M
Non operating income net other - - - - -
Operating income 199.90M 592.40M 213.70M 118.40M 159.00M
Other operating expenses 21.80M 20.00M 16.90M 16.20M 14.50M
Interest expense 561.10M 174.50M 173.70M 213.60M 227.30M
Tax provision 46.00M 104.30M 49.20M 27.10M 31.60M
Interest income 1010.60M 545.70M 484.20M 491.70M 505.70M
Net interest income 448.90M 371.20M 310.50M 278.10M 278.40M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 46.00M 104.30M 49.20M 27.10M 31.60M
Total revenue 409.50M 20.00M 361.30M 309.70M 306.70M
Total operating expenses 21.80M 20.00M 16.90M 16.20M 14.50M
Cost of revenue - - - - 136.80M
Total other income expense net - -174.50000M -173.70000M -213.60000M -227.30000M
Discontinued operations - - - - -
Net income from continuing ops 153.90M 313.60M 164.50M 91.30M 127.40M
Net income applicable to common shares - 313.60M 164.50M 91.30M 127.40M
Preferred stock and other adjustments - - - - -
Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Total assets 18420.20M 16653.60M 15137.00M 15505.50M 14395.50M
Intangible assets 5.40M 5.80M 6.10M 5.70M 6.70M
Earning assets - - - - -
Other current assets - 34.00M 13486.30M 12749.50M 12267.00M
Total liab 17009.60M 15236.30M 13895.10M 14349.50M 13287.10M
Total stockholder equity 1410.60M 1417.30M 1241.90M 1156.00M 1108.40M
Deferred long term liab - - - - -
Other current liab -188.20000M -55.90000M -33.10000M -45.10000M -53.20000M
Common stock 228.70M 241.40M 262.50M 261.80M 261.60M
Capital stock 228.70M 241.40M 262.50M 261.80M 261.60M
Retained earnings 1243.40M 1151.20M 1005.90M 880.70M 835.90M
Other liab - 60.70M 32.40M 47.00M 73.30M
Good will 162.80M 164.40M 164.40M 164.40M 164.40M
Other assets 14946.90M 14256.80M 13480.90M 12764.60M 12278.40M
Cash 2994.30M 1930.90M 1360.10M 1925.00M 1225.40M
Cash and equivalents - - - - -
Total current liabilities 188.20M 55.90M 33.10M 45.10M 53.20M
Current deferred revenue - - - - -
Net debt -2699.00000M -664.70000M 272.30M 2450.30M 4428.60M
Short term debt - - - - 50.00M
Short long term debt - - - - 50.00M
Short long term debt total 295.30M 1266.20M 1632.40M 4375.30M 5654.00M
Other stockholder equity -61.50000M 24.70M -26.50000M 13.50M 10.90M
Property plant equipment - 71.40M 70.40M 66.10M 57.30M
Total current assets 2994.30M 1936.10M 1365.50M 1931.70M 1232.10M
Long term investments 236.10M 219.10M 49.70M 573.00M 656.60M
Net tangible assets - 1247.10M 1071.40M 985.90M 937.30M
Short term investments - - - - -
Net receivables - 5.20M 5.40M 6.70M 6.70M
Long term debt - - - - 6677.90M
Inventory - - - - -
Accounts payable 188.20M 55.90M 33.10M 45.10M 53.20M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -28.80000M
Additional paid in capital - - - - -
Common stock total equity - - - 261.80M 261.60M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -479.00000M -460.70000M -290.60000M -809.20000M -885.00000M
Deferred long term asset charges - - - - -
Non current assets total 479.00M 460.70M 290.60M 809.20M 885.00M
Capital lease obligations - - - - -
Long term debt total - - - - -
Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Investments -3.10000M -2.40000M -4.30000M -2.80000M 8.30M
Change to liabilities - 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities - -2.40000M -4.30000M -2.80000M 8.30M
Net borrowings - -447.90000M -1343.90000M -285.40000M -406.90000M
Total cash from financing activities -1105.00000M -595.60000M -1438.60000M -325.70000M -491.30000M
Change to operating activities - 946.20M 618.60M 951.60M 310.90M
Net income 199.90M 417.90M 213.70M 118.40M 159.00M
Change in cash 1063.60M 570.70M -564.80000M 700.20M -85.10000M
Begin period cash flow 1930.50M 1359.80M 1924.60M 1224.40M 1309.50M
End period cash flow 2994.10M 1930.50M 1359.80M 1924.60M 1224.40M
Total cash from operating activities 2171.70M 1168.70M 878.10M 1028.70M 397.90M
Issuance of capital stock 3.90M 0.70M 2.10M 0.80M 3.90M
Depreciation 7.60M 5.50M 6.30M 5.50M 3.90M
Other cashflows from investing activities - - - - 11.40M
Dividends paid 67.90M 68.90M 54.60M 35.90M 54.00M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock -120.50000M -79.50000M -42.20000M -5.20000M -34.30000M
Other cashflows from financing activities 47.60M -1.70000M 1182.90M 858.00M 332.50M
Change to netincome - 72.80M -434.60000M -103.30000M -125.70000M
Capital expenditures 3.20M 3.00M 4.30M 2.90M 3.10M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 2014.30M 776.80M 1141.90M 1035.20M 392.30M
Stock based compensation 9.60M 9.20M 8.90M 2.70M 5.90M
Other non cash items -2.50000M -40.70000M 2.50M 1.50M 3.60M
Free cash flow 2168.50M 1165.70M 873.80M 1025.80M 394.80M

Peer Comparison

Sector: Financial Services Industry: Mortgage Finance

Company Change (GBP) Price (GBP) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x)
PAG
Paragon Banking Group PLC
-14.0 2.00% 686.00 10.45 7.71 3.82 1.07 31.89
OSB
OneSavings Bank PLC
-13.4 3.65% 353.80 7.98 4.43 3.15 0.90
MAB1
Mortgage Advice
-8.0 1.00% 794.00 42.11 23.31 1.83 6.61 1.86 19.43
LINV
Lendinvest PLC
-1.0 3.85% 25.00 3.38 9.68 0.78 0.48 13.65 71.54

Reports Covered

Stock Research & News

Profile

Paragon Banking Group PLC provides financial services in the United Kingdom. It operates through Mortgage Lending and Commercial Lending segments. The Mortgage Lending segment provides buy-to-let, and owner-occupied first and second charge lending and related services. The Commercial Lending segment undertakes leasing activities, development finance, structured lending, and other offerings primarily for SME customers; and engages in motor finance business. The company was formerly known as The Paragon Group of Companies PLC and changed its name to Paragon Banking Group PLC in September 2017. Paragon Banking Group PLC was founded in 1985 and is headquartered in Solihull, the United Kingdom.

Paragon Banking Group PLC

51 Homer Road, Solihull, United Kingdom, B91 3QJ

Key Executives

Name Title Year Born
Mr. Nigel S. Terrington Chief Exec. & Director 1960
Mr. Richard J. Woodman CFO & Director 1966
Ms. Pamela Elizabeth Rowland Chief Operating Officer 1961
Mr. Marius Van Niekerk Gen. Counsel NA
Ms. Anne Barnett Chief People Officer NA
Mr. Tony Armitage Head of Redbrick Landlords Insurance NA
Mr. Dave Newcombe Managing Director of Commercial Lending NA
Ms. Jan Greenhalgh Head of New Bus.-Asset Fin. NA
Anup Sangha Head of Credit- Asset Fin. NA
Mr. Richard C. Rowntree Managing Director of Mortgages NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions