Spin Master Future Growth
Future criteria checks 2/6
Spin Master is forecast to grow earnings and revenue by 10.1% and 7.6% per annum respectively. EPS is expected to grow by 11% per annum. Return on equity is forecast to be 14.2% in 3 years.
Key information
10.1%
Earnings growth rate
11.0%
EPS growth rate
Leisure earnings growth | 14.5% |
Revenue growth rate | 7.6% |
Future return on equity | 14.2% |
Analyst coverage | Good |
Last updated | 29 Apr 2024 |
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 2,510 | 257 | 245 | 400 | 2 |
12/31/2025 | 2,379 | 255 | 242 | 373 | 8 |
12/31/2024 | 2,283 | 231 | 219 | 372 | 8 |
12/31/2023 | 1,905 | 151 | 120 | 227 | N/A |
9/30/2023 | 1,868 | 168 | 45 | 152 | N/A |
6/30/2023 | 1,782 | 154 | 102 | 215 | N/A |
3/31/2023 | 1,868 | 214 | 195 | 308 | N/A |
12/31/2022 | 2,020 | 261 | 150 | 249 | N/A |
9/30/2022 | 2,175 | 302 | 391 | 486 | N/A |
6/30/2022 | 2,266 | 296 | 282 | 365 | N/A |
3/31/2022 | 2,150 | 241 | 267 | 347 | N/A |
12/31/2021 | 2,042 | 199 | 340 | 419 | N/A |
9/30/2021 | 1,913 | 172 | 252 | 327 | N/A |
6/30/2021 | 1,770 | 124 | 282 | 359 | N/A |
3/31/2021 | 1,660 | 75 | 251 | 329 | N/A |
12/31/2020 | 1,571 | 46 | 230 | 311 | N/A |
9/30/2020 | 1,554 | 28 | 87 | 183 | N/A |
6/30/2020 | 1,530 | 33 | 77 | 173 | N/A |
3/31/2020 | 1,570 | 59 | 4 | 96 | N/A |
12/31/2019 | 1,582 | 64 | 4 | 98 | N/A |
9/30/2019 | 1,522 | 93 | 77 | 159 | N/A |
6/30/2019 | 1,594 | 109 | 86 | 159 | N/A |
3/31/2019 | 1,585 | 125 | 98 | 176 | N/A |
12/31/2018 | 1,632 | 155 | 110 | 193 | N/A |
9/30/2018 | 1,658 | 164 | 166 | 231 | N/A |
6/30/2018 | 1,644 | 164 | 162 | 238 | N/A |
3/31/2018 | 1,609 | 160 | 187 | 254 | N/A |
12/31/2017 | 1,551 | 161 | 210 | 267 | N/A |
9/30/2017 | 1,449 | 144 | N/A | 220 | N/A |
6/30/2017 | 1,318 | 118 | N/A | 135 | N/A |
3/31/2017 | 1,220 | 100 | N/A | 94 | N/A |
12/31/2016 | 1,154 | 100 | N/A | 73 | N/A |
9/30/2016 | 1,074 | 84 | N/A | 76 | N/A |
6/30/2016 | 986 | 49 | N/A | 102 | N/A |
3/31/2016 | 935 | 52 | N/A | 123 | N/A |
12/31/2015 | 879 | 43 | N/A | 56 | N/A |
9/30/2015 | 859 | 61 | N/A | 87 | N/A |
6/30/2015 | 766 | 58 | N/A | 86 | N/A |
3/31/2015 | 744 | 54 | N/A | 67 | N/A |
12/31/2014 | 716 | 52 | N/A | 124 | N/A |
12/31/2013 | 508 | 16 | N/A | 52 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: SP9's forecast earnings growth (10.1% per year) is above the savings rate (0.7%).
Earnings vs Market: SP9's earnings (10.1% per year) are forecast to grow slower than the German market (15.6% per year).
High Growth Earnings: SP9's earnings are forecast to grow, but not significantly.
Revenue vs Market: SP9's revenue (7.6% per year) is forecast to grow faster than the German market (5.5% per year).
High Growth Revenue: SP9's revenue (7.6% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: SP9's Return on Equity is forecast to be low in 3 years time (14.2%).