Sage Group PLC
LSE:SGE

Watchlist Manager
Sage Group PLC Logo
Sage Group PLC
LSE:SGE
Watchlist
Price: 1 106 GBX 1.98% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

387m
+21%
Operating Cash Flow
Growth Rates:
1 Year
+36%
3 Years
-5%
5 Years
-2%
7 Years
+36%
10 Years
+35%
-36m
+70%
Investing Cash Flow
Growth Rates:
1 Year
+87%
3 Years
-
5 Years
+38%
7 Years
+20%
10 Years
-
-114m
+25%
Financing Cash Flow
Growth Rates:
1 Year
+10%
3 Years
-30%
5 Years
+50%
7 Years
+59%
10 Years
+62%

Cash Flow Statement
Sage Group PLC

Rotate your device to view
Cash Flow Statement
Currency: GBP
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Operating Cash Flow
Net Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
48
223
189
198
194
210
188
0
257
0
295
0
266
0
310
0
285
0
260
0
211
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26
49
44
43
21
47
0
56
0
58
0
68
0
81
0
138
0
87
0
97
0
130
Other Non-Cash Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35
0
15
15
(2)
186
(0)
(196)
153
186
170
159
124
37
124
12
146
0
137
0
(1)
0
(5)
0
85
0
146
Cash Taxes Paid
27
23
24
50
57
54
60
68
66
60
63
49
56
67
76
88
93
101
95
87
119
132
107
112
85
73
92
83
102
92
64
76
88
86
93
100
81
62
62
70
85
Cash Interest Paid
6
7
7
6
8
11
18
29
34
33
29
24
16
10
12
15
13
10
12
12
13
17
20
21
19
18
21
23
24
26
30
31
26
25
28
25
19
22
21
35
33
Change in Working Capital
152
177
193
176
178
202
193
178
220
258
254
273
286
327
307
289
300
268
277
74
191
186
(130)
(130)
(96)
(97)
(83)
255
(137)
311
(116)
498
(12)
434
(41)
376
9
319
(157)
321
(100)
Cash from Operating Activities
152
N/A
177
+17%
193
+9%
176
-8%
178
+1%
202
+13%
193
-5%
178
-8%
220
+24%
258
+17%
254
-2%
273
+7%
286
+5%
327
+15%
342
+5%
324
-5%
315
-3%
283
-10%
275
-3%
285
+4%
286
+1%
256
-11%
255
0%
299
+17%
315
+5%
295
-6%
285
-3%
281
-1%
302
+7%
323
+7%
393
+22%
498
+27%
472
-5%
434
-8%
406
-6%
376
-7%
376
N/A
319
-15%
285
-11%
321
+13%
387
+21%
Investing Cash Flow
Capital Expenditures
(41)
(54)
(47)
(27)
(21)
(30)
(27)
(28)
(38)
(40)
(40)
(37)
(30)
(24)
(27)
(33)
(32)
(30)
(30)
(19)
(24)
(33)
(28)
(28)
(22)
(26)
(31)
(30)
(52)
(57)
(56)
(59)
(42)
(40)
(40)
(51)
(56)
(45)
(52)
(41)
(22)
Other Items
(73)
(220)
(169)
(34)
(98)
(312)
(607)
(399)
(95)
(121)
(79)
(20)
2
7
3
1
5
185
39
(105)
67
23
(11)
(103)
(43)
49
(14)
(87)
(526)
(453)
(2)
89
49
186
219
39
118
(89)
(232)
(79)
(14)
Cash from Investing Activities
(114)
N/A
(273)
-140%
(216)
+21%
(61)
+72%
(119)
-95%
(341)
-187%
(634)
-86%
(427)
+33%
(133)
+69%
(161)
-21%
(120)
+26%
(57)
+52%
(27)
+52%
(17)
+37%
(24)
-41%
(32)
-33%
(27)
+15%
156
N/A
9
-94%
(124)
N/A
43
N/A
(10)
N/A
(39)
-305%
(131)
-238%
(65)
+50%
22
N/A
(45)
N/A
(117)
-160%
(578)
-394%
(510)
+12%
(58)
+89%
30
N/A
7
-77%
146
+1 986%
179
+23%
(12)
N/A
62
N/A
(134)
N/A
(284)
-112%
(120)
+58%
(36)
+70%
Financing Cash Flow
Net Issuance of Common Stock
1
3
3
3
5
(1)
(2)
13
15
8
9
6
5
8
1
5
13
(81)
(286)
(375)
(243)
(90)
(87)
(79)
(12)
1
1
2
(5)
(6)
3
3
3
(4)
2
(36)
(345)
(546)
(274)
(27)
10
Net Issuance of Debt
24
152
16
(131)
(35)
186
499
278
(67)
(17)
(40)
(154)
(195)
(207)
(198)
(145)
(83)
(24)
13
99
257
179
97
191
5
(104)
(121)
(59)
387
363
(59)
(231)
(180)
206
97
(296)
(159)
332
331
67
69
Cash Paid for Dividends
(24)
(21)
(22)
(30)
(34)
(37)
(39)
(46)
(49)
(91)
(106)
(94)
(95)
(97)
(99)
(103)
(104)
(127)
(137)
(124)
(321)
(323)
(126)
(131)
(134)
(141)
(145)
(153)
(157)
(166)
(171)
(179)
(181)
(184)
(186)
(189)
(189)
(184)
(183)
(187)
(190)
Other
0
0
0
0
0
(0)
(2)
(2)
(0)
(0)
(0)
(0)
(1)
(1)
(4)
(10)
0
7
1
(2)
10
19
(36)
2
11
8
(14)
(30)
8
(8)
(1)
(65)
(79)
(28)
(1)
0
(1)
(1)
(1)
(5)
(3)
Cash from Financing Activities
0
N/A
134
+33 350%
(3)
N/A
(157)
-4 661%
(65)
+59%
149
N/A
456
+207%
242
-47%
(101)
N/A
(101)
+0%
(138)
-37%
(242)
-76%
(285)
-18%
(297)
-4%
(301)
-1%
(253)
+16%
(174)
+31%
(225)
-29%
(409)
-82%
(402)
+2%
(298)
+26%
(214)
+28%
(153)
+29%
(17)
+89%
(129)
-652%
(236)
-83%
(279)
-18%
(240)
+14%
233
N/A
183
-21%
(228)
N/A
(472)
-107%
(437)
+7%
(10)
+98%
(88)
-780%
(521)
-492%
(694)
-33%
(399)
+43%
(127)
+68%
(152)
-20%
(114)
+25%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
1
(2)
(5)
(2)
4
8
17
9
(1)
2
(1)
(2)
(3)
(3)
0
(3)
(8)
(3)
8
(0)
7
36
24
(4)
(14)
2
4
8
(4)
(21)
(37)
(25)
11
48
11
(30)
Net Change in Cash
39
N/A
38
-1%
(27)
N/A
(42)
-58%
(5)
+88%
11
N/A
13
+23%
(12)
N/A
(16)
-38%
(0)
+99%
5
N/A
(9)
N/A
(18)
-92%
12
N/A
19
+61%
37
+93%
111
+199%
211
+89%
(128)
N/A
(241)
-89%
29
N/A
24
-15%
61
+152%
159
+161%
120
-24%
88
-26%
(3)
N/A
(52)
-1 633%
(47)
+10%
(18)
+62%
109
N/A
60
-45%
50
-17%
566
+1 032%
476
-16%
(194)
N/A
(281)
-45%
(203)
+28%
(78)
+62%
60
N/A
207
+245%
Free Cash Flow
Free Cash Flow
111
N/A
124
+11%
146
+18%
149
+3%
158
+6%
173
+9%
166
-4%
150
-10%
182
+22%
218
+20%
214
-2%
236
+10%
256
+9%
303
+18%
316
+4%
290
-8%
283
-3%
253
-11%
245
-3%
266
+9%
263
-1%
224
-15%
227
+2%
271
+19%
292
+8%
268
-8%
254
-5%
251
-1%
250
0%
266
+6%
337
+27%
439
+30%
430
-2%
394
-8%
366
-7%
325
-11%
320
-2%
274
-14%
233
-15%
280
+20%
365
+30%

See Also

Summary
SGE intrinsic value, competitors valuation, and company profile.
DCF Valuation
SGE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SGE stock valuation using valuation multiples.
Wall Street Estimates
SGE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SGE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.