£113.00

Last traded 2025-12-31 — delisted

LSE · Real Estate · REIT - Residential · £620.7M mcap · 496M float · 2.14% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 45 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. PRSR.L scores highest in Profitability (94/100) and lowest in Cash Flow (26/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

1.53

Distress Zone

Piotroski F-Score

6/9

✓ ✓ ✗ ✗ ✓ ✗ ✓ ✓ ✓

Beneish M-Score

-0.98

Possible Manipulator

Ohlson O-Score

—

Credit Rating

BBB-

Score: 54.7/100

Trend: Improving

Earnings Quality

25/100

OCF/NI: 0.30x

Accruals: 10.5%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. PRSR.L scores 1.53, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. PRSR.L scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. PRSR.L's score of -0.98 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. PRSR.L receives an estimated rating of BBB- (score: 54.7/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). PRSR.L's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

8.07x

PEG

-0.36x

P/S

9.34x

P/B

0.79x

P/FCF

26.30x

P/OCF

11.45x

EV/EBITDA

12.04x

EV/Revenue

7.92x

EV/EBIT

12.04x

EV/FCF

44.65x

Earnings Yield

29.31%

FCF Yield

3.80%

Shareholder Yield

7.73%

Graham Number

$3.16

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 8.1x earnings, PRSR.L trades at a deep value multiple. An earnings yield of 29.3% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $3.16 per share, 3474% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.000

NI / EBT

Interest Burden

2.079

EBT / EBIT

EBIT Margin

0.657

EBIT / Rev

Asset Turnover

0.109

Rev / Assets

Equity Multiplier

1.580

Assets / Equity

ROE

23.6%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. PRSR.L's ROE of 23.6% is driven by EBIT Margin (0.657) as the dominant factor. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$11.97

Price/Value

0.09x

Margin of Safety

91.14%

Premium

-91.14%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PRSR.L's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. PRSR.L actually compounded EPS at 108.3% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. At an intrinsic value of $11.97, PRSR.L appears undervalued with a 91% margin of safety. The adjusted fair P/E of 38.5x compares to the current market P/E of 8.1x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$113.60

Median 1Y

$118.08

5th Pctile

$81.16

95th Pctile

$171.71

Ann. Volatility

21.9%

25th–75th percentile 5th–95th percentile Median path Historical

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
ROE	0.5%	2.0%	3.6%	5.9%	6.5%	9.2%	12.5%	16.9%	28.8%	27.6%	27.5%	24.0%	19.9%	23.8%	23.6%	23.63%
ROA	0.5%	1.9%	2.8%	4.7%	5.4%	6.6%	8.2%	11.6%	19.3%	16.6%	16.4%	14.8%	12.5%	15.0%	15.0%	14.95%
ROIC	-0.7%	0.7%	0.8%	1.5%	1.9%	2.1%	2.5%	3.6%	4.5%	5.5%	6.0%	6.2%	6.4%	6.5%	8.5%	8.48%
ROCE	-0.3%	1.2%	2.2%	2.3%	2.7%	1.8%	2.0%	3.5%	4.2%	6.0%	5.8%	6.2%	6.2%	6.3%	6.7%	6.69%
Gross Margin	1.0%	65.4%	65.4%	41.1%	48.7%	58.6%	67.9%	70.3%	69.4%	70.8%	69.4%	70.9%	99.7%	71.8%	1.0%	1.00%
Operating Margin	-1.3%	90.8%	90.8%	27.7%	34.1%	49.6%	60.3%	63.8%	64.8%	66.1%	64.5%	66.3%	65.1%	65.5%	1.2%	1.23%
Net Margin	2.3%	90.8%	90.8%	2.0%	74.3%	1.9%	1.5%	1.9%	3.5%	57.7%	1.1%	1.1%	2.1%	1.4%	91.7%	91.66%
EBITDA Margin	3.6%	96.5%	96.5%	-1.7%	34.1%	49.6%	60.3%	63.8%	64.8%	-8.5%	64.5%	66.3%	65.1%	65.5%	66.1%	66.10%
FCF Margin	-3.2%	-48.3%	-17.5%	-38.0%	-23.0%	-13.3%	-4.8%	8.2%	38.4%	26.0%	41.7%	38.8%	21.7%	26.8%	17.7%	17.73%
OCF Margin	-3.2%	-48.3%	-17.5%	-38.0%	-23.0%	-13.3%	-4.8%	8.2%	38.4%	26.0%	41.7%	54.1%	41.8%	50.4%	40.7%	40.73%
ROE 3Y Avg	snapshot only															19.36%
ROA 3Y Avg	snapshot only															11.95%
ROIC 3Y Avg	snapshot only															10.29%
ROIC Economic	snapshot only															8.35%
Cash ROA	snapshot only															4.14%
Cash ROIC	snapshot only															4.27%
CROIC	snapshot only															1.86%
NOPAT Margin	snapshot only															80.94%
Pretax Margin	snapshot only															1.37%
R&D / Revenue	snapshot only															0.00%
SGA / Revenue	snapshot only															6.47%
SBC / Revenue	snapshot only															0.00%

Valuation

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
P/E Ratio	123.28	34.87	20.26	12.48	9.34	6.98	6.88	5.47	3.10	2.76	2.49	2.89	2.85	3.39	3.41	8.071
P/S Ratio	288.57	37.42	20.18	15.38	9.98	9.70	10.52	8.90	7.19	5.09	4.21	4.27	3.54	4.85	4.66	9.337
P/B Ratio	0.62	0.71	0.73	0.74	0.61	0.64	0.85	0.84	0.78	0.66	0.60	0.64	0.53	0.74	0.74	0.790
P/FCF	-89.53	-77.40	-115.23	-40.51	-43.33	-72.67	-218.43	109.15	18.70	19.57	10.10	10.99	16.33	18.09	26.30	26.296
P/OCF	—	—	—	—	—	—	—	109.15	18.70	19.57	10.10	7.89	8.47	9.61	11.45	11.446
EV/EBITDA	0.67	9.44	11.14	19.32	20.97	32.96	39.60	24.95	18.83	22.17	18.11	17.35	14.87	12.72	12.04	12.042
EV/Revenue	2.45	12.03	12.57	16.35	12.95	16.09	17.33	13.95	11.50	9.18	8.07	8.11	7.16	8.31	7.92	7.917
EV/EBIT	-1.63	19.16	16.59	28.85	22.16	34.02	39.60	24.95	18.83	14.33	12.45	12.39	10.93	12.72	12.04	12.042
EV/FCF	-0.76	-24.88	-71.82	-43.04	-56.19	-120.59	-359.81	171.09	29.92	35.32	19.36	20.90	33.05	31.01	44.65	44.650
Earnings Yield	0.8%	2.9%	4.9%	8.0%	10.7%	14.3%	14.5%	18.3%	32.2%	36.2%	40.1%	34.6%	35.1%	29.5%	29.3%	29.31%
FCF Yield	-1.1%	-1.3%	-0.9%	-2.5%	-2.3%	-1.4%	-0.5%	0.9%	5.3%	5.1%	9.9%	9.1%	6.1%	5.5%	3.8%	3.80%
Price/Tangible Book	snapshot only															0.742
EV/OCF	snapshot only															19.436
EV/Gross Profit	snapshot only															9.215
Acquirers Multiple	snapshot only															9.782
Shareholder Yield	snapshot only															7.73%
Graham Number	snapshot only															$3.16

Leverage & Solvency

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Current Ratio	59.64	9.44	11.53	2.72	5.67	6.46	—	0.78	3.14	0.14	1.01	0.64	—	—	—	—
Quick Ratio	-14.91	9.44	0.01	2.72	5.67	6.46	—	0.78	3.14	0.14	1.01	0.64	—	—	—	—
Debt/Equity	0.00	0.00	0.21	0.21	0.31	0.70	0.73	0.56	0.54	0.56	0.57	0.60	0.57	0.55	0.55	0.545
Net Debt/Equity	-0.62	-0.48	-0.27	0.05	0.18	0.42	0.55	0.48	0.47	0.53	0.55	0.58	0.54	0.53	0.52	0.518
Debt/Assets	0.00	0.00	0.17	0.16	0.23	0.40	0.41	0.35	0.34	0.35	0.36	0.37	0.36	0.35	0.35	0.349
Debt/EBITDA	0.00	0.00	5.18	5.04	8.11	21.44	20.55	10.64	8.21	10.40	8.98	8.56	7.87	5.54	5.21	5.213
Net Debt/EBITDA	-78.63	-19.93	-6.73	1.14	4.80	13.10	15.56	9.03	7.06	9.89	8.66	8.23	7.52	5.30	4.95	4.950
Interest Coverage	—	13.18	15.00	5.11	3.73	1.76	1.31	1.78	2.04	2.21	2.20	2.14	2.25	3.20	5.33	5.330
Equity Multiplier	1.03	1.06	1.26	1.27	1.36	1.75	1.78	1.60	1.59	1.59	1.60	1.63	1.59	1.57	1.56	1.564
Debt Service Coverage	snapshot only															5.330
Cash to Debt	snapshot only															0.050
FCF to Debt	snapshot only															0.052

Efficiency & Turnover

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Asset Turnover	0.00	0.02	0.03	0.04	0.05	0.05	0.05	0.07	0.08	0.09	0.10	0.10	0.10	0.11	0.11	0.109
Inventory Turnover	0.00	—	0.02	—	0.07	—	0.14	—	—	—	—	—	—	—	—	—
Receivables Turnover	0.27	1.79	—	7.71	15.20	6.11	12.63	8.98	21.77	12.11	15.14	12.00	26.18	14.01	19.58	19.582
Payables Turnover	0.00	0.11	0.43	0.32	1.04	0.64	1.64	0.83	1.33	1.32	4.98	1.78	2.91	1.50	8.79	8.789
DSO	1331	204	0	47	24	60	29	41	17	30	24	30	14	26	19	18.6 days
DIO	—	0	15448	0	5411	0	2584	0	0	0	0	0	0	0	0	0.0 days
DPO	—	3275	850	1135	352	574	222	438	274	276	73	205	125	243	42	41.5 days
Cash Conversion Cycle	—	-3070	14598	-1088	5083	-515	2391	-398	-257	-246	-49	-175	-111	-217	-23	-22.9 days
Fixed Asset Turnover	snapshot only															0.104
Cash Velocity	snapshot only															5.783
Capital Intensity	snapshot only															9.834

Growth (YoY)

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Revenue	—	—	—	—	26.7%	2.5%	1.3%	1.4%	1.4%	1.7%	1.4%	88.0%	58.8%	39.6%	33.2%	33.19%
Net Income	—	—	—	—	11.6%	3.5%	2.6%	2.1%	4.2%	2.5%	1.6%	70.3%	-14.9%	8.5%	7.8%	7.81%
EPS	—	—	—	—	9.5%	3.5%	2.6%	2.0%	3.7%	2.2%	1.4%	61.7%	-14.9%	8.5%	7.8%	7.81%
FCF	—	—	—	—	-98.1%	3.7%	36.3%	1.5%	5.0%	6.2%	21.5%	7.9%	-10.5%	44.0%	-43.4%	-43.36%
EBITDA	—	—	—	—	3.7%	33.7%	-10.3%	57.7%	1.4%	1.2%	1.4%	57.1%	25.1%	1.2%	96.5%	96.53%
Op. Income	—	—	—	—	14.7%	1.8%	43.6%	1.1%	1.3%	2.2%	2.2%	1.2%	70.2%	42.4%	66.2%	66.23%
OCF Growth	snapshot only															30.11%
Asset Growth	snapshot only															16.43%
Equity Growth	snapshot only															19.05%
Debt Growth	snapshot only															14.10%
Shares Change	snapshot only															0.00%
Dividend Growth	snapshot only															3.78%

Growth (CAGR)

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	3.7%	1.3%	94.0%	94.05%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	2.5%	1.5%	1.1%	1.08%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	2.8%	1.6%	1.2%	1.16%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.4%	87.8%	62.0%	62.04%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	3.3%	1.4%	1.1%	1.10%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	1.3%	97.0%	97.05%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	32.6%	33.7%	27.1%	27.14%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	14.6%	17.1%	18.3%	18.30%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	4.1%	13.1%	14.3%	14.29%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-10.7%	-2.2%	-2.2%	-2.19%

Growth Quality

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.99	0.95	0.95	0.99	0.99	0.98	0.98	0.977
Earnings Stability	—	—	—	—	—	—	—	—	0.88	0.92	0.95	1.00	0.78	0.91	0.93	0.928
Margin Stability	—	—	—	—	—	—	—	—	0.70	0.87	0.90	0.93	0.75	0.86	0.84	0.835
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.50	0.50	0.50	0.94	0.97	0.97	0.969
Earnings Smoothness	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.11	0.48	0.84	0.92	0.92	0.925
ROE Trend	—	—	—	—	—	—	—	—	0.21	0.18	0.16	0.11	0.03	0.05	0.04	0.036
Gross Margin Trend	—	—	—	—	—	—	—	—	-0.11	0.08	0.07	0.08	0.16	0.16	0.22	0.219
FCF Margin Trend	—	—	—	—	—	—	—	—	2.11	0.57	0.53	0.54	0.14	0.20	-0.01	-0.007
Sustainable Growth Rate	-1.3%	-3.4%	-4.0%	-4.9%	-3.4%	-0.1%	3.3%	9.2%	20.5%	20.0%	20.0%	17.0%	13.5%	17.6%	17.4%	17.39%
Internal Growth Rate	—	—	—	—	—	—	2.2%	6.8%	15.9%	13.7%	13.5%	11.7%	9.2%	12.5%	12.4%	12.37%

Cash Flow Quality

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
OCF/Net Income	-1.38	-0.45	-0.18	-0.31	-0.22	-0.10	-0.03	0.05	0.17	0.14	0.25	0.37	0.34	0.35	0.30	0.298
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.72	0.52	0.53	0.44	0.435
FCF/Net Income	snapshot only															0.130
OCF/EBITDA	snapshot only															0.620
CapEx/Revenue	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	15.3%	20.1%	23.6%	23.0%	23.00%
Accruals Ratio	0.01	0.03	0.03	0.06	0.07	0.07	0.08	0.11	0.16	0.14	0.12	0.09	0.08	0.10	0.10	0.105
Sloan Accruals	snapshot only															-0.000
Cash Flow Adequacy	snapshot only															0.690
Earnings Quality Score	snapshot only															0.250

Dividends & Buybacks

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Dividend Yield	2.9%	7.7%	10.4%	14.5%	16.3%	14.5%	10.7%	8.3%	9.3%	9.9%	11.0%	10.1%	11.3%	7.7%	7.7%	0.97%
Dividend/Share	$0.02	$0.05	$0.07	$0.10	$0.10	$0.09	$0.09	$0.08	$0.08	$0.08	$0.08	$0.08	$0.08	$0.08	$0.08	$0.01
Payout Ratio	3.6%	2.7%	2.1%	1.8%	1.5%	1.0%	73.7%	45.6%	28.9%	27.4%	27.4%	29.3%	32.3%	26.2%	26.4%	26.38%
FCF Payout Ratio	—	—	—	—	—	—	—	9.1%	1.7%	1.9%	1.1%	1.1%	1.8%	1.4%	2.0%	2.03%
Total Payout Ratio	3.6%	2.7%	2.1%	1.8%	1.5%	1.0%	73.7%	62.2%	38.0%	36.9%	36.7%	29.3%	32.3%	26.2%	26.4%	26.38%
Div. Increase Streak	0	0	0	0	1	1	1	0	0	0	0	0	0	0	0	0
Chowder Number	—	—	—	—	4.57	0.86	0.35	-0.13	0.07	0.05	0.08	0.20	0.06	0.12	0.12	0.115
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	3.0%	3.0%	3.4%	3.7%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	-0.1%	-0.1%	-0.1%	-0.1%	0.0%	0.0%	-8.3%	-8.0%	-9.3%	-10.1%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	2.9%	7.6%	10.4%	14.5%	16.2%	14.5%	10.7%	0.1%	1.3%	0.6%	0.9%	10.1%	11.3%	7.7%	7.7%	7.73%

DuPont Factors

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Tax Burden (NI/EBT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Interest Burden (EBT/EBIT)	-1.56	1.71	1.31	2.18	1.83	2.94	3.49	2.91	3.79	2.87	2.60	2.25	1.90	2.19	2.08	2.079
EBIT Margin	-1.50	0.63	0.76	0.57	0.58	0.47	0.44	0.56	0.61	0.64	0.65	0.65	0.65	0.65	0.66	0.657
Asset Turnover	0.00	0.02	0.03	0.04	0.05	0.05	0.05	0.07	0.08	0.09	0.10	0.10	0.10	0.11	0.11	0.109
Equity Multiplier	1.03	1.06	1.26	1.27	1.19	1.40	1.53	1.45	1.49	1.66	1.68	1.61	1.59	1.58	1.58	1.580

Per Share

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
EPS (Diluted TTM)	$0.01	$0.02	$0.03	$0.06	$0.06	$0.09	$0.12	$0.17	$0.29	$0.28	$0.29	$0.27	$0.25	$0.31	$0.31	$0.31
Book Value/Share	$1.18	$0.96	$0.96	$0.95	$0.95	$0.96	$0.99	$1.10	$1.16	$1.17	$1.20	$1.24	$1.33	$1.40	$1.43	$1.43
Tangible Book/Share	$1.18	$0.96	$0.96	$0.95	$0.95	$0.96	$0.99	$1.10	$1.16	$1.17	$1.20	$1.24	$1.33	$1.40	$1.43	$1.43
Revenue/Share	$0.00	$0.02	$0.03	$0.05	$0.06	$0.06	$0.08	$0.10	$0.13	$0.15	$0.17	$0.19	$0.20	$0.21	$0.23	$0.12
FCF/Share	$-0.01	$-0.01	$-0.01	$-0.02	$-0.01	$-0.01	$-0.00	$0.01	$0.05	$0.04	$0.07	$0.07	$0.04	$0.06	$0.04	$0.03
OCF/Share	$-0.01	$-0.01	$-0.01	$-0.02	$-0.01	$-0.01	$-0.00	$0.01	$0.05	$0.04	$0.07	$0.10	$0.08	$0.11	$0.09	$0.04
Cash/Share	$0.73	$0.47	$0.46	$0.15	$0.12	$0.26	$0.17	$0.09	$0.09	$0.03	$0.02	$0.03	$0.03	$0.03	$0.04	$0.04
EBITDA/Share	$0.01	$0.02	$0.04	$0.04	$0.04	$0.03	$0.03	$0.06	$0.08	$0.06	$0.08	$0.09	$0.10	$0.14	$0.15	$0.15
Debt/Share	$0.00	$0.00	$0.20	$0.20	$0.29	$0.67	$0.72	$0.62	$0.63	$0.66	$0.68	$0.74	$0.76	$0.77	$0.78	$0.78
Net Debt/Share	$-0.73	$-0.47	$-0.26	$0.04	$0.17	$0.41	$0.54	$0.52	$0.54	$0.63	$0.66	$0.71	$0.72	$0.74	$0.74	$0.74

Academic Models

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1.530
Altman Z-Prime	snapshot only															2.806
Piotroski F-Score	2	2	2	2	3	3	4	5	5	6	6	5	5	6	6	6
Beneish M-Score	—	—	—	—	2.61	-2.30	-1.41	0.55	0.12	-0.75	-1.72	-2.11	-2.42	-1.22	-0.98	-0.975
ROIC (Greenblatt)	snapshot only															6.84%
Net-Net WC	snapshot only															$-0.81
EVA	snapshot only															$-18094800.00

Credit

Metric	Q4'17	Q2'18	Q4'18	Q2'19	Q4'19	Q2'20	Q4'20	Q2'21	Q4'21	Q2'22	Q4'22	Q2'23	Q4'23	Q2'24	Q4'24	Current
Credit Rating	snapshot only															BBB-
Credit Score	89.00	89.00	67.70	67.95	54.87	37.17	24.56	22.82	49.41	26.16	38.33	36.91	44.73	51.79	54.66	54.659
Credit Grade	snapshot only															10
Credit Trend	snapshot only															16.325
Implied Spread (bps)	snapshot only															350.000
Industry Credit Rank	snapshot only															73
Sector Credit Rank	snapshot only															59

PRSR.L LSE

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet