Company Name
Time Series
Setup Assumptions
Financial Year End, Month name December
First Financial Year 2020
Model Start Date 1-Jan-20
Model End Date 31-Dec-24
Denomination 1,000
Model Currency $
Built with finmodelslab.com template Time Series 12/06/2023
Company Name
Financial Figures ($'000) and Valuation Ratios - 2020
Month Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Stock Price 0.050 0.052 0.054 0.056 0.059 0.060 0.061 0.063 0.064 0.066 0.071 0.076
Outstanding Shares 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
Total Shareholder Equity 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0
Operating Cash Flow 100.0 105.0 109.2 117.9 120.3 129.9 135.1 140.5 146.1 152.0 155.0 158.1
Earnings 50.0 52.0 54.1 56.2 58.5 60.8 62.0 64.5 67.8 71.1 74.7 80.7
Earnings Per Share (EPS) Growth 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%
Net Sales 180.0 189.0 192.8 200.5 210.5 223.1 229.8 234.4 239.1 246.3 258.6 269.0
Dividends 10.0 10.8 11.7 11.8 12.6 13.6 14.4 14.6 15.2 15.9 16.4 16.9
Price to Book Ratio (PB) 0.10 0.10 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.15
Price to Cash Flow Ratio (PCF) 0.50 0.50 0.50 0.48 0.49 0.46 0.45 0.45 0.44 0.44 0.46 0.48
Price to Earnings Ratio (PE) 1.00 1.00 1.00 1.00 1.01 0.99 0.98 0.98 0.94 0.93 0.95 0.94
Price to Earnings to Growth Ratio (PEG) 0.33 0.33 0.33 0.33 0.34 0.33 0.33 0.33 0.31 0.31 0.32 0.31
Price to Sales Ratio (PS) 0.28 0.28 0.28 0.28 0.28 0.27 0.26 0.27 0.27 0.27 0.27 0.28
Dividend Yield 0.20 0.21 0.22 0.21 0.21 0.23 0.24 0.23 0.24 0.24 0.23 0.22
Valuation Ratios Chart
Price to Book Ratio (PB) Price to Cash Flow Ratio (PCF) Price to Earnings Ratio (PE)
Price to Earnings to Growth Ratio (PEG) Price to Sales Ratio (PS) Dividend Yield
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Built with finmodelslab.com template Financial Ratios 12/06/2023
Time Series
Company Name
Go to Table of Contents
Time Series - Lookups
Month Days Names
Month Day LU_TS_Mth_Days
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
710727440.xlsx
TS_LU Page 4 of 5
Printed: 17:15:57 on 12/06/2023
Outputs & Other
Company Name
Go to Table of Contents
Financial Statements Summary - Lookups
First Displayed Periods Names
First Displayed Period LU_FS_Sum_First_Disp_Per
2020
2021
2022
2023
2024
Top Revenue - Lookups
First Displayed Periods Names
First Displayed Period LU_Top_Rev_First_Disp_Per
2020
2021
2022
2023
2024
Displayed Periods Names
Displayed Period LU_Top_Rev_Dis_Pers
2020
2021
2022
2023
2024
710727440.xlsx
OO_LU Page 5 of 5
Printed: 17:15:57 on 12/06/2023