Full history for every metric is available with a Kvantra account
Key financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | £m | 310 | 355 | 779 | 455 | 501 | 1,241 | 1,189 | 513 |
| Operating profit | £m | 257 | 252 | ||||||
| Net profit | £m | 91 | 165 | 314 | 154 | 186 | 180 | 178 | 232 |
| EPS reported | £ | 0.88 | 0.89 | ||||||
| Operating cashflow per share | £ | 1.66 | 1.89 | ||||||
| Capex per share | £ | 0.01 | 0.01 | ||||||
| FCF per share | £ | 1.66 | 1.88 | ||||||
| Free cash flow | £m | 328 | 356 | ||||||
| Net debt | £m | -687 | 895 | ||||||
| Book value equity | £m | 1,420 | 1,552 | ||||||
| Book value per share | £ | 6.92 | 7.92 | ||||||
| Number of shares | m | 205.2 | 195.9 | ||||||
| DPS (TTM paid) | £ | 0.44 | 0.45 |
Financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 9.86 | - | ||||||
| P/B LTM | x | 1.21 | 0.85 | ||||||
| P/S LTM | x | 1.38 | 1.10 | ||||||
| P/FCF LTM | x | 5.23 | 3.69 | ||||||
| EV/EBITDA LTM | x | 3.79 | 8.70 | ||||||
| EV/Sales LTM | x | 0.83 | 1.86 | ||||||
| Earnings Yield LTM | % | 10.14% | 13.10% | ||||||
| FCF Yield | % | 19.11% | 27.10% | ||||||
| Quality | |||||||||
| ROE | % | 12.70% | 11.98% | ||||||
| ROIC | % | 1.56% | 0.90% | ||||||
| Operating margin | % | 20.67% | 21.21% | ||||||
| Gross margin | % | 36.45% | 36.09% | ||||||
| FCF/Sales | % | 26.41% | 29.94% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +3.53% | -7.29% | ||||||
| Sales Growth YoY | % | +147.61% | +113.93% | ||||||
| Net Income Growth YoY | % | -3.06% | -13.08% | ||||||
| FCF Growth | % | -85.17% | - | ||||||
| Operating Profit Growth | % | +1.06% | -12.86% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 4.72% | 6.48% | ||||||
| Dividend Growth | % | +8.66% | +11.27% | ||||||
| Payout Ratio | % | 44.86% | 44.93% | ||||||
| FCF/Debt | x | 0.19 | 0.14 | ||||||
| Net Debt/EBITDA | x | -2.51 | 3.53 | ||||||
| EBIT/Net interest | x | 0.34 | 0.36 | ||||||
| Net debt/market cap | % | -40.07% | 68.14% | ||||||
| Net debt/Equity | x | -0.48 | 0.58 | ||||||
| Gross debt/equity | x | 1.20 | 1.63 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Paragon Banking Group PLC is a leading provider of diverse financial solutions across the United Kingdom. The company's operations are structured into three distinct divisions: Mortgage Lending, Commercial Lending, and Idem Capital. The Mortgage Lending division specializes in property-backed finance, encompassing both buy-to-let mortgages for investors and owner-occupied residential loans, including first and second charges, along with related services. Meanwhile, Commercial Lending caters to businesses with a diverse suite of financial products, such as funding for small and medium-sized enterprises (SMEs), development finance for property projects, structured lending solutions, and vehicle financing. The Idem Capital segment's activities involve the acquisition and management of various credit assets, including equipment leases, motor finance agreements, residential mortgages, and unsecured personal loans. Furthermore, Idem Capital extends its expertise to managing loan portfolios on behalf of institutional clients like banks, private equity firms, and specialist lenders. Beyond its lending operations, Paragon Banking Group also offers a comprehensive range of savings accounts to household customers. Established in 1985, the company is headquartered in Solihull, United Kingdom. It adopted its current name, Paragon Banking Group PLC, in September 2017, having previously been known as The Paragon Group of Companies PLC.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Paragon Banking Group PLC (PAG.L)
Based on consensus from external analysts. Not Kvantra's opinion.
Paragon Banking Group PLC is a leading provider of diverse financial solutions across the United Kingdom. The company's operations are structured into three distinct divisions: Mortgage Lending, Commercial Lending, and Idem Capital. The Mortgage Lending division specializes in property-backed finance, encompassing both buy-to-let mortgages for investors and owner-occupied residential loans, including first and second charges, along with related services. Meanwhile, Commercial Lending caters to businesses with a diverse suite of financial products, such as funding for small and medium-sized enterprises (SMEs), development finance for property projects, structured lending solutions, and vehicle financing. The Idem Capital segment's activities involve the acquisition and management of various credit assets, including equipment leases, motor finance agreements, residential mortgages, and unsecured personal loans. Furthermore, Idem Capital extends its expertise to managing loan portfolios on behalf of institutional clients like banks, private equity firms, and specialist lenders. Beyond its lending operations, Paragon Banking Group also offers a comprehensive range of savings accounts to household customers. Established in 1985, the company is headquartered in Solihull, United Kingdom. It adopted its current name, Paragon Banking Group PLC, in September 2017, having previously been known as The Paragon Group of Companies PLC.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free