Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
10.3 USD | +0.78% | -0.10% | -3.99% |
May. 17 | Blackstone-managed Funds Lead Funding Round for AI Infrastructure Startup CoreWeave | MT |
May. 02 | Transcript : Great Elm Capital Corp., Q1 2024 Earnings Call, May 02, 2024 |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 78.29 | 79.11 | 82.87 | 63.02 | 80.92 | 96.6 | - |
Enterprise Value (EV) 1 | 78.29 | 79.11 | 82.87 | 63.02 | 80.92 | 96.6 | 96.6 |
P/E ratio | -10.5 x | -1.5 x | -7.33 x | -3.33 x | 3.2 x | 9.46 x | 6.68 x |
Yield | 12.9% | 27.8% | 13% | 23.5% | 13.2% | 13.7% | 13.7% |
Capitalization / Revenue | 2.9 x | 3.46 x | 3.28 x | 2.58 x | 2.26 x | 2.45 x | 2.37 x |
EV / Revenue | 2.9 x | 3.46 x | 3.28 x | 2.58 x | 2.26 x | 2.45 x | 2.37 x |
EV / EBITDA | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 1,677 | 3,663 | 4,484 | 7,602 | 7,602 | 9,452 | - |
Reference price 2 | 46.68 | 21.60 | 18.48 | 8.290 | 10.64 | 10.22 | 10.22 |
Announcement Date | 3/19/20 | 3/16/21 | 3/4/22 | 3/2/23 | 2/29/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 27.04 | 22.9 | 25.25 | 24.43 | 35.82 | 39.49 | 40.77 |
EBITDA | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | 14.51 |
Net income 1 | -7.547 | -31.96 | -10.28 | -15.58 | 25.33 | 10.16 | 14.49 |
Net margin | -27.91% | -139.56% | -40.69% | -63.79% | 70.71% | 25.74% | 35.54% |
EPS 2 | -4.440 | -14.40 | -2.520 | -2.490 | 3.330 | 1.080 | 1.530 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | 6.000 | 6.000 | 2.400 | 1.950 | 1.400 | 1.400 | 1.400 |
Announcement Date | 3/19/20 | 3/16/21 | 3/4/22 | 3/2/23 | 2/29/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 7.373 | 6.353 | 5.558 | 5.513 | 6.033 | 7.325 | 8.41 | 8.977 | 9.276 | 9.162 | 8.909 | 9.684 | 10.43 | 10.46 | 10.24 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | -3.131 | 7.153 | -5.008 | -4.518 | 1.331 | -7.158 | 8.188 | 5.202 | 7.76 | 4.211 | -0.453 | 3.302 | 3.706 | 3.73 | 3.728 |
Net income 1 | -3.131 | -22.18 | -5.109 | -4.518 | 1.331 | -7.287 | 8.16 | 5.202 | 7.76 | 4.211 | -0.458 | 3.214 | 3.691 | 3.715 | 3.696 |
Net margin | -42.47% | -349.08% | -91.92% | -81.95% | 22.06% | -99.48% | 97.03% | 57.95% | 83.66% | 45.96% | -5.14% | 33.19% | 35.38% | 35.5% | 36.08% |
EPS 2 | -0.7800 | -4.950 | -1.120 | -0.8700 | 0.1800 | -0.9600 | 1.070 | 0.6800 | 1.020 | 0.5500 | -0.0500 | 0.3400 | 0.3900 | 0.3933 | 0.3933 |
Dividend per Share 2 | 0.6000 | 0.6000 | 0.6000 | 0.4500 | 0.4500 | 0.4500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 | 0.3500 |
Announcement Date | 11/5/21 | 3/4/22 | 5/11/22 | 8/4/22 | 11/3/22 | 3/2/23 | 5/4/23 | 8/3/23 | 11/2/23 | 2/29/24 | 5/2/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | -7.66% | -38.4% | 15.9% | -19.6% | 27.6% | 9.6% | 12.2% |
ROA (Net income/ Total Assets) | 3.82% | 2.49% | 3.46% | 2.84% | 4.5% | 5.2% | 4.8% |
Assets 1 | -197.6 | -1,284 | -296.8 | -548.5 | 562.5 | 195.5 | 301.9 |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 3/19/20 | 3/16/21 | 3/4/22 | 3/2/23 | 2/29/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-3.99% | 96.6M | |
+7.79% | 13.26B | |
+14.66% | 9.55B | |
+2.78% | 5.74B | |
+7.30% | 5.27B | |
+0.46% | 5.11B | |
+26.73% | 4.99B | |
+20.18% | 4.59B | |
+1.45% | 3.98B | |
+6.02% | 3.97B |
- Stock Market
- Equities
- GECC Stock
- Financials Great Elm Capital Corp.