Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
12 GBX | +27.32% | -.--% | +33.33% |
Apr. 25 | Norcros sells Johnson Tiles UK; Trifast trading well | AN |
Apr. 25 | C4X Discovery Set for Friday Delisting from London Bourse's AIM | MT |
Valuation
Fiscal Period: Juli | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 45.39 | 26.87 | 20.05 | 71.41 | 61.43 | 50.93 |
Enterprise Value (EV) 1 | 39.81 | 24.49 | 14.81 | 54.72 | 57.08 | 47.13 |
P/E ratio | -40 x | -2.47 x | -2.28 x | -16.1 x | -7.51 x | -4.57 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 6.43 x | - | - | 12.7 x | 22.8 x | 29.8 x |
EV / Revenue | 5.64 x | - | - | 9.7 x | 21.2 x | 27.6 x |
EV / EBITDA | -16.9 x | -1.82 x | -1.58 x | -9.46 x | -5.44 x | -3.52 x |
EV / FCF | -44.2 x | -2.37 x | -4.49 x | -18.1 x | -5.44 x | -14.5 x |
FCF Yield | -2.26% | -42.2% | -22.3% | -5.51% | -18.4% | -6.91% |
Price to Book | 5.55 x | 3.83 x | 2.73 x | 3.72 x | 5.2 x | 7.8 x |
Nbr of stocks (in thousands) | 46,555 | 57,793 | 108,366 | 226,713 | 229,232 | 252,120 |
Reference price 2 | 0.9750 | 0.4650 | 0.1850 | 0.3150 | 0.2680 | 0.2020 |
Announcement Date | 12/11/18 | 1/7/20 | 12/18/20 | 12/15/21 | 12/19/22 | 12/18/23 |
Income Statement Evolution (Annual data)
Fiscal Period: July | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 7.064 | - | - | 5.642 | 2.699 | 1.71 |
EBITDA 1 | -2.355 | -13.46 | -9.393 | -5.782 | -10.49 | -13.38 |
EBIT 1 | -2.533 | -13.64 | -9.566 | -5.893 | -10.52 | -13.41 |
Operating Margin | -35.86% | - | - | -104.45% | -389.85% | -784.44% |
Earnings before Tax (EBT) 1 | -2.526 | -13.62 | -9.579 | -5.907 | -10.53 | -13.42 |
Net income 1 | -1.135 | -10.91 | -7.789 | -3.844 | -8.16 | -11.11 |
Net margin | -16.07% | - | - | -68.13% | -302.33% | -649.77% |
EPS 2 | -0.0244 | -0.1882 | -0.0810 | -0.0196 | -0.0357 | -0.0442 |
Free Cash Flow 1 | -0.9011 | -10.33 | -3.3 | -3.016 | -10.49 | -3.256 |
FCF margin | -12.76% | - | - | -53.47% | -388.76% | -190.39% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 12/11/18 | 1/7/20 | 12/18/20 | 12/15/21 | 12/19/22 | 12/18/23 |
Balance Sheet Analysis
Fiscal Period: July | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 5.58 | 2.38 | 5.24 | 16.7 | 4.35 | 3.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -0.9 | -10.3 | -3.3 | -3.02 | -10.5 | -3.26 |
ROE (net income / shareholders' equity) | -13.2% | -144% | -103% | -28.1% | -52.5% | -121% |
ROA (Net income/ Total Assets) | -16.5% | -96.3% | -65.3% | -23.7% | -36.6% | -71.8% |
Assets 1 | 6.872 | 11.33 | 11.92 | 16.2 | 22.32 | 15.48 |
Book Value Per Share 2 | 0.1800 | 0.1200 | 0.0700 | 0.0800 | 0.0500 | 0.0300 |
Cash Flow per Share 2 | 0.1200 | 0.0400 | 0.0500 | 0.0800 | 0.0200 | 0.0200 |
Capex 1 | 0.04 | 0.05 | 0.01 | 0.02 | 0.04 | 0.02 |
Capex / Sales | 0.62% | - | - | 0.35% | 1.37% | 1.05% |
Announcement Date | 12/11/18 | 1/7/20 | 12/18/20 | 12/15/21 | 12/19/22 | 12/18/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+33.33% | 37.99M | |
+29.03% | 48.16B | |
-0.10% | 41.73B | |
+43.45% | 41.03B | |
-5.26% | 28.77B | |
+11.48% | 25.59B | |
-22.74% | 18.96B | |
+9.06% | 12.92B | |
+30.01% | 12.03B | |
-1.51% | 11.77B |
- Stock Market
- Equities
- C4XD Stock
- Financials C4X Discovery Holdings plc