Subscribe

OSB Group Plc (OSB.L)

GBp546.00 +0.50 (+0.09%)
GB LSE Financial Services Banks
Address OSB House ME4 4QZ
Chatham, GB
CEO Andrew John Golding
Website osb.co.uk
IPO 2014-06-10
ISIN GB00BLDRH360

Explore sections of this company profile

Description

OSB Group Plc, through its subsidiaries, operates as a specialist mortgage lending company in the United Kingdom and India. The company operates in two segments, OneSavings Bank (OSB) and Charter Court Financial Services (CCFS). It offers buy-to-let, residential, bridging, and commercial and semi-commercial mortgages; and residential development and asset finance services. The company also provides mortgage servicing, lending, deposit taking, originating, and administration and analytical services; land lease investment; and back-office processing services. It sells its products and services under the Precise, Kent Reliance for Intermediaries, InterBay, InterBay Asset Finance, Heritable Development Finance, Charter Savings Bank, Kent Reliance, and osbIndia brands. The company was founded in 1840 and is headquartered in Chatham, the United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp546.00 +0.50 (+0.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
1.05
Float Shares
351.21M
Free Float %
102.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.78% +2.28% -2.18% -15.40% -9.78% -18.98% +4.43% +4.55% +8.42% +55.76% +198.55%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
546.00
DCF (Unlevered) 764.63 +40.0%
DCF (Levered) 1,912.45 +250.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 6 +1
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.34
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Banks: +13.8%
    -8.1% Q4'25: -10.7% (vs Q4'23)
  • EPS growth Banks: +25.1%
    -2.6% Q4'25: -28.8% (vs Q4'23)
  • FCF margin FCF growth · Banks: +75.8%
    -57.7% Q4'25: -19.2% (vs Q4'23)
  • EBIT margin Banks: +27.6%
    +19.9% Q4'25: +19.9% (vs Q4'23)
  • ROIC Banks: +1.1%
    +4.7% Q4'25: +9.4% (vs Q4'23)
  • Share dilution Banks: +0.1%
    -5.3% Q4'25: -11.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Banks: 1.37×
    10.47× Q4'25: 5.26× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.05) × ERP
WACC = 33% × Ke + 67% × Kd (30.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 764.63 Current price: 546.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
11 EPS Ana.
Dec 2027
7 Rev. Ana.
11 EPS Ana.
Dec 2028
7 Rev. Ana.
7 EPS Ana.
Dec 2029
3 Rev. Ana.
2 EPS Ana.
Dec 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
107.23M
est: 113.69M (-5.7%)
151.90M
est: 164.39M (-7.6%)
227.10M
est: 199.23M (+14.0%)
233.70M
est: 234.33M (-0.3%)
273.00M
est: 276.69M (-1.3%)
543.20M
est: 526.05M (+3.3%)
740.90M
est: 559.98M (+32.3%)
758.70M
est: 636.92M (+19.1%)
1.08B
est: 796.30M (+35.1%)
609.60M
est: 789.80M (-22.8%)
2.09B
est: 698.68M (+199.8%)
1.93B
est: 671.87M (+186.6%)
692.94M
674.24M – 709.19M
+3.1% YoY
732.84M
703.60M – 752.88M
+5.8% YoY
781.68M
780.51M – 782.85M
+6.7% YoY
835.36M
807.26M – 856.62M
+6.9% YoY
846.00M
817.55M – 867.53M
+1.3% YoY
EBITDA
est: 49.31M (-100.0%)
est: 71.30M (-100.0%)
est: 86.41M (-100.0%)
est: 101.64M (-100.0%)
380.90M
est: 120.01M (+217.4%)
est: 449.21M (-100.0%)
294.30M
est: 242.88M (+21.2%)
479.10M
est: 573.92M (-16.5%)
544.90M
est: 628.31M (-13.3%)
386.20M
est: 311.20M (+24.1%)
est: 275.30M (-100.0%)
382.50M
est: 264.73M (+44.5%)
273.04M
265.66M – 279.44M
+3.1% YoY
288.76M
277.23M – 296.65M
+5.8% YoY
308.00M
307.54M – 308.46M
+6.7% YoY
329.15M
318.08M – 337.53M
+6.9% YoY
333.34M
322.13M – 341.83M
+1.3% YoY
EBIT
-896.0K
est: 47.60M (-101.9%)
-1.70M
est: 93.75M (-101.8%)
-2.60M
est: 127.11M (-102.0%)
-3.50M
est: 193.37M (-101.8%)
376.20M
est: 197.55M (+90.4%)
-8.20M
est: 267.37M (-103.1%)
280.50M
est: 285.60M (-1.8%)
464.60M
est: 288.41M (+61.1%)
531.50M
est: 315.74M (+68.3%)
374.30M
est: 302.28M (+23.8%)
-11.30M
est: 270.18M (-104.2%)
382.50M
est: 257.14M (+48.7%)
265.21M
258.05M – 271.43M
+3.1% YoY
280.48M
269.28M – 288.15M
+5.8% YoY
299.17M
298.72M – 299.62M
+6.7% YoY
319.71M
308.96M – 327.85M
+6.9% YoY
323.79M
312.90M – 332.03M
+1.3% YoY
Net Income
51.54M
est: 88.11M (-41.5%)
84.06M
est: 75.80M (+10.9%)
120.90M
est: 101.47M (+19.2%)
126.90M
est: 143.34M (-11.5%)
140.30M
est: 149.49M (-6.1%)
158.80M
est: 204.09M (-22.2%)
196.30M
est: 216.90M (-9.5%)
345.30M
est: 219.03M (+57.6%)
410.00M
est: 251.40M (+63.1%)
282.60M
est: 369.20M (-23.5%)
308.10M
est: 277.45M (+11.0%)
285.70M
est: 275.60M (+3.7%)
275.96M
271.67M – 325.68M
+0.1% YoY
339.80M
304.14M – 375.46M
+23.1% YoY
383.55M
358.97M – 408.13M
+12.9% YoY
420.04M
401.68M – 433.94M
+9.5% YoY
458.89M
438.83M – 474.07M
+9.2% YoY
SGA
14.40M
est: 10.48M (+37.4%)
18.50M
est: 84.91M (-78.2%)
19.00M
est: 79.16M (-76.0%)
20.00M
est: 54.54M (-63.3%)
31.90M
est: 93.30M (-65.8%)
48.60M
est: 153.47M (-68.3%)
60.50M
est: 189.85M (-68.1%)
61.90M
est: 191.72M (-67.7%)
90.00M
est: 209.89M (-57.1%)
100.50M
est: 59.90M (+67.8%)
102.90M
est: 53.54M (+92.2%)
est: 50.96M (-100.0%)
52.56M
51.14M – 53.79M
+3.1% YoY
55.58M
53.36M – 57.10M
+5.8% YoY
59.29M
59.20M – 59.38M
+6.7% YoY
63.36M
61.23M – 64.97M
+6.9% YoY
64.17M
62.01M – 65.80M
+1.3% YoY
EPS
0.22
est: 0.22 (-1.3%)
0.34
est: 0.34 (+0.5%)
0.49
est: 0.42 (+16.7%)
0.51
est: 0.48 (+5.7%)
0.57
est: 0.54 (+5.4%)
0.53
est: 0.59 (-9.9%)
0.43
est: 0.53 (-18.9%)
0.76
est: 0.77 (-1.6%)
0.91
est: 0.97 (-6.0%)
0.66
est: 0.99 (-33.4%)
0.78
est: 0.82 (-4.4%)
0.76
est: 0.75 (+0.8%)
0.78
0.73 – 0.87
+2.8% YoY
0.88
0.81 – 1.00
+13.9% YoY
1.02
0.96 – 1.09
+15.0% YoY
1.12
1.07 – 1.16
+10.5% YoY
1.23
1.17 – 1.27
+9.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-28 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-27 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-26 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-22 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-21 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-20 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-19 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-18 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-15 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-14 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-13 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-12 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-08 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-06 B+ 3/5 4/5 4/5 3/5 1/5 3/5 3/5
2026-05-05 B+ 3/5 4/5 4/5 3/5 1/5 4/5 3/5
2026-05-01 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-30 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-29 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-28 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-27 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-24 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-23 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-22 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-21 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-20 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-17 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-16 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5
2026-04-15 A- 4/5 4/5 4/5 4/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-3.32M
OE per share TTM
-0.06
Owner's Yield
-0.18%
Maintenance CapEx ratio
14.89%
Maint CapEx / Avg PPE
3.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
153.7K
Shares Outstanding
344.41M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andrew John Golding Group Chief Executive Officer & Director 2M male
Victoria Hyde Chief Financial Officer & Executive Director 1M female
Hasan Kazmi Group Chief Risk Officer male
Jason Elphick Group General Counsel & Company Secretary male
Alastair Pate Group Head of Investor Relations male
Matthew Baillie Group Chief Operating Officer male
Nicholas Hurst Head of Portfolio Credit Risk male
Orlagh Hunt FCIPD Chief People Officer female
Richard Wilson Group Chief Credit Officer male
Lisa Odendaal Group Chief Internal Auditor female
Debra Bailey Group Chief Information Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits