Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

INTOSOL Holdings

DB:5IH
Snowflake Description

Fair value with imperfect balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
5IH
DB
£1M
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

INTOSOL Holdings PLC engages in travel business worldwide. The last earnings update was 158 days ago. More info.


Add to Portfolio Compare Print
  • INTOSOL Holdings has significant price volatility in the past 3 months.
5IH Share Price and Events
7 Day Returns
33.3%
DB:5IH
-6.9%
DE Hospitality
-0.6%
DE Market
1 Year Returns
-83%
DB:5IH
-48.1%
DE Hospitality
-20.9%
DE Market
5IH Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
INTOSOL Holdings (5IH) 33.3% -50% -64.9% -83% - -
DE Hospitality -6.9% -31.2% -57.5% -48.1% -63.2% -70.6%
DE Market -0.6% -16.6% -26% -20.9% -25.8% -31.8%
1 Year Return vs Industry and Market
  • 5IH underperformed the Hospitality industry which returned -48.1% over the past year.
  • 5IH underperformed the Market in Germany which returned -20.9% over the past year.
Price Volatility
Industry
5yr Volatility vs Market
Related Companies

5IH Value

 Is INTOSOL Holdings undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of INTOSOL Holdings to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for INTOSOL Holdings.

DB:5IH Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 7.4%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:5IH
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 5.4%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.78
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.782 (1 + (1- 30%) (158.67%))
1.436
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.44
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (1.436 * 5.44%)
7.42%

Discounted Cash Flow Calculation for DB:5IH using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for INTOSOL Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:5IH DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 7.42%)
2020 0.54 Est @ 2.71% 0.51
2021 0.55 Est @ 1.78% 0.48
2022 0.56 Est @ 1.13% 0.45
2023 0.56 Est @ 0.67% 0.42
2024 0.56 Est @ 0.35% 0.39
2025 0.56 Est @ 0.13% 0.37
2026 0.56 Est @ -0.03% 0.34
2027 0.56 Est @ -0.13% 0.32
2028 0.56 Est @ -0.21% 0.30
2029 0.56 Est @ -0.26% 0.27
Present value of next 10 years cash flows €3.00
DB:5IH DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= €0.56 × (1 + -0.39%) ÷ (7.42% – -0.39%)
€7.16
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €7.16 ÷ (1 + 7.42%)10
€3.50
DB:5IH Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €3.00 + €3.50
€6.50
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €6.50 / 13.21
€0.49
DB:5IH Discount to Share Price
Calculation Result
Exchange Rate EUR/GBP
(Reporting currency to currency of LSE:INTO)
0.881
Value per Share
(GBP)
= Value per Share in EUR x Exchange Rate (EUR/GBP)
= €0.49 x 0.881
£0.43
Non-primary Listing Adjustment Factor 1 share in DB:5IH represents 0.63158x of LSE:INTO
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.63158x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (GBP) x Listing Adjustment Factor
= £ 0.43 x 0.63158
€0.27
Value per share (EUR) From above. €0.27
Current discount Discount to share price of €0.06
= -1 x (€0.06 - €0.27) / €0.27
78.1%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price INTOSOL Holdings is available for.
Intrinsic value
>50%
Share price is €0.06 vs Future cash flow value of €0.2737
Current Discount Checks
For INTOSOL Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • INTOSOL Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • INTOSOL Holdings's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for INTOSOL Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are INTOSOL Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:5IH PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-07-31) in EUR €-0.08
LSE:INTO Share Price ** LSE (2020-04-03) in GBP £0.1
LSE:INTO Share Price converted to EUR reporting currency Exchange rate (GBP/ EUR) 1.135 €0.11
Germany Hospitality Industry PE Ratio Median Figure of 9 Publicly-Listed Hospitality Companies 21.1x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 16.45x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of INTOSOL Holdings.

DB:5IH PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= LSE:INTO Share Price ÷ EPS (both in EUR)

= 0.11 ÷ -0.08

-1.31x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • INTOSOL Holdings is loss making, we can't compare its value to the DE Hospitality industry average.
  • INTOSOL Holdings is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does INTOSOL Holdings's expected growth come at a high price?
Raw Data
DB:5IH PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -1.31x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Hospitality Industry PEG Ratio Median Figure of 63 Publicly-Listed Hospitality Companies 0.96x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.16x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for INTOSOL Holdings, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on INTOSOL Holdings's assets?
Raw Data
DB:5IH PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-07-31) in EUR €0.09
LSE:INTO Share Price * LSE (2020-04-03) in GBP £0.1
LSE:INTO Share Price converted to EUR reporting currency Exchange rate (GBP/ EUR) 1.135 €0.11
Germany Hospitality Industry PB Ratio Median Figure of 12 Publicly-Listed Hospitality Companies 1.73x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.44x
DB:5IH PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= LSE:INTO Share Price ÷ Book Value per Share (both in EUR)

= 0.11 ÷ 0.09

1.22x

* Primary Listing of INTOSOL Holdings.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • INTOSOL Holdings is good value based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess INTOSOL Holdings's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. INTOSOL Holdings has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

5IH Future Performance

 How is INTOSOL Holdings expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as INTOSOL Holdings has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
28.9%
Expected Hospitality industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is INTOSOL Holdings expected to grow at an attractive rate?
  • Unable to compare INTOSOL Holdings's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare INTOSOL Holdings's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare INTOSOL Holdings's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:5IH Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 28.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:5IH Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (8 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:5IH Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-07-31 7 -1
2019-04-30 7 -1
2019-01-31 7 1 -2
2018-01-31 8 -2 0

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if INTOSOL Holdings is high growth as no earnings estimate data is available.
  • Unable to determine if INTOSOL Holdings is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:5IH Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (8 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from INTOSOL Holdings Company Filings, last reported 8 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:5IH Past Financials Data
Date (Data in EUR Millions) EPS *
2019-07-31 -0.08
2019-04-30 -0.12
2019-01-31 -0.17
2018-01-31 -0.02

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if INTOSOL Holdings will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether INTOSOL Holdings is trading at INTOSOL Holdings'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. INTOSOL Holdings's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Consumer Services companies here
  3. INTOSOL Holdings's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess INTOSOL Holdings's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
INTOSOL Holdings has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

5IH Past Performance

  How has INTOSOL Holdings performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare INTOSOL Holdings's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • INTOSOL Holdings does not make a profit and there is insufficient past data to establish if their 5 year on year earnings growth rate was positive.
  • Unable to compare INTOSOL Holdings's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare INTOSOL Holdings's 1-year growth to the DE Hospitality industry average as it is not currently profitable.
Earnings and Revenue History
INTOSOL Holdings's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from INTOSOL Holdings Company Filings, last reported 8 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:5IH Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-07-31 6.90 -0.95 0.37
2019-04-30 7.06 -1.35 0.59
2019-01-31 7.22 -1.76 0.81
2018-01-31 7.84 -0.21 0.58

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if INTOSOL Holdings has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if INTOSOL Holdings has efficiently used its assets last year compared to the DE Hospitality industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if INTOSOL Holdings improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess INTOSOL Holdings's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
INTOSOL Holdings has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

5IH Health

 How is INTOSOL Holdings's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up INTOSOL Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • INTOSOL Holdings's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • INTOSOL Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of INTOSOL Holdings's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from INTOSOL Holdings Company Filings, last reported 8 months ago.

DB:5IH Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-07-31 1.17 2.26 0.01
2019-04-30 1.17 2.26 0.01
2019-01-31 0.73 2.42 0.15
2018-01-31 -0.62 2.68 0.16
  • INTOSOL Holdings's level of debt (193.6%) compared to net worth is high (greater than 40%).
  • Unable to establish if INTOSOL Holdings's debt level has increased without past 5-year debt data.
  • Debt is well covered by operating cash flow (23.4%, greater than 20% of total debt).
  • Unable to confirm if the interest payments on INTOSOL Holdings's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess INTOSOL Holdings's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. INTOSOL Holdings has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

5IH Dividends

 What is INTOSOL Holdings's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from INTOSOL Holdings dividends.
If you bought €2,000 of INTOSOL Holdings shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate INTOSOL Holdings's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate INTOSOL Holdings's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:5IH Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 11.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 315 Stocks 3.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as INTOSOL Holdings has not reported any payouts.
  • Unable to verify if INTOSOL Holdings's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of INTOSOL Holdings's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as INTOSOL Holdings has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess INTOSOL Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can INTOSOL Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. INTOSOL Holdings has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

5IH Management

 What is the CEO of INTOSOL Holdings's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Rainer Spekowius
COMPENSATION €36,000
TENURE AS CEO 0.3 years
CEO Bio

Mr. Rainer Spekowius has been Chief Executive Officer of INTOSOL Holdings PLC since 2020. He Founded of INTOSOL Holdings PLC in 2002 and served as its Executive Chairman until 2020. He has stewarded the growth of the business and been instrumental in creating a platform from which to deliver his vision to build a global luxury travel company that merges private travel design, hotel management, property ownership and technology while simultaneously delivering the highest quality luxury travel products and services to clients.

CEO Compensation
  • Insufficient data for Rainer to compare compensation growth.
  • Rainer's remuneration is lower than average for companies of similar size in Germany.
Management Team

Rainer Spekowius

TITLE
Founder
COMPENSATION
€36K
TENURE
0.3 yrs

Petra Buchholz

TITLE
CFO & Director
COMPENSATION
€49K
Board of Directors Tenure

Average tenure of the INTOSOL Holdings board of directors in years:

1.9
Average Tenure
  • The average tenure for the INTOSOL Holdings board of directors is less than 3 years, this suggests a new board.
Board of Directors

Hans-Joachim Bischoff

TITLE
Non Executive Chairman
TENURE
0.3 yrs

Rainer Spekowius

TITLE
Founder
COMPENSATION
€36K

Petra Buchholz

TITLE
CFO & Director
COMPENSATION
€49K
TENURE
2 yrs

Rob Mitchell

TITLE
Non-Executive Director
COMPENSATION
€29K
AGE
53
TENURE
1.9 yrs

Marcus Yeoman

TITLE
Non-Executive Director
COMPENSATION
€35K
AGE
56
TENURE
1.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess INTOSOL Holdings's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. INTOSOL Holdings has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

5IH News

Simply Wall St News

5IH Company Info

Description

INTOSOL Holdings PLC engages in travel business worldwide. It also owns, manages, and leases hotels and villas, as well as a commercial safari lodge. The company’s flagship property is the Oceans Wilderness hotel, which is a nine-bedroom boutique hotel located in South Africa. It also provides private travel design solutions; and VIRTOSOL, a proprietary software that allows the customer to preview their holiday. The company was founded in 2002 and is headquartered in Garbsen, Germany.

Details
Name: INTOSOL Holdings PLC
5IH
Exchange: DB
Founded: 2002
£1,424,665
13,213,853
Website: http://www.intosolholdingsplc.com
Address: INTOSOL Holdings PLC
Dieselstr. 37 f,
Garbsen,
Lower Saxony, 30827,
Germany
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
LSE INTO Ordinary Shares London Stock Exchange GB GBP 22. Oct 2018
DB 5IH Ordinary Shares Deutsche Boerse AG DE EUR 22. Oct 2018
Number of employees
Current staff
Staff numbers
54
INTOSOL Holdings employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/06 03:42
End of day share price update: 2020/04/03 00:00
Last earnings filing: 2019/10/31
Last earnings reported: 2019/07/31
Last annual earnings reported: 2019/01/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.