ISPIRE TECHNOLOGY INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.57 USD | -0.66% |
|
+19.59% | -37.59% |
| May. 20 | Ispire Technology Names Jim McCormick CFO | MT |
| May. 20 | Roth MKM Starts Coverage on Ispire Technology With Buy Rating, $11 Price Target | MT |
Valuation
| Fiscal Period: June | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 494.5 | 429.8 | - |
| Enterprise Value (EV) 1 | 494.5 | 429.8 | 429.8 |
| P/E ratio | -76 x | -26.3 x | -127 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | 2.89 x | 1.97 x |
| EV / Revenue | - | 2.89 x | 1.97 x |
| EV / EBITDA | - | -44.8 x | -537 x |
| EV / FCF | - | - | - |
| FCF Yield | - | - | - |
| Price to Book | - | - | - |
| Nbr of stocks (in thousands) | 54,222 | 56,401 | - |
| Reference price 2 | 9.120 | 7.620 | 7.620 |
| Announcement Date | 9/19/23 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | - | 148.8 | 218.1 |
| EBITDA 1 | - | - | -9.6 | -0.8 |
| EBIT 1 | - | - | -15.17 | -0.0723 |
| Operating Margin | - | - | -10.19% | -0.03% |
| Earnings before Tax (EBT) 1 | - | - | -14.61 | 6.954 |
| Net income 1 | -1.874 | -6.099 | -15.89 | 5.416 |
| Net margin | - | - | -10.68% | 2.48% |
| EPS 2 | -0.0400 | -0.1200 | -0.2900 | -0.0600 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 1/31/23 | 9/19/23 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 42.86 | 41.69 | 30.02 | 34.25 | 45.32 | 48.3 | 44.1 | 49.41 |
| EBITDA 1 | - | - | - | -2.8 | -2.1 | -0.2 | 0.4 | 1.1 |
| EBIT 1 | -0.9113 | -3.951 | -5.68 | -4.647 | -3.444 | -1.686 | -2.29 | -1.456 |
| Operating Margin | -2.13% | -9.48% | -18.92% | -13.57% | -7.6% | -3.49% | -5.19% | -2.95% |
| Earnings before Tax (EBT) 1 | -0.8786 | -3.67 | -5.694 | -4.367 | -0.661 | 0.155 | -1.752 | -1.084 |
| Net income 1 | -1.375 | -4.022 | -5.95 | -4.541 | -0.728 | 0.139 | -1.577 | -0.976 |
| Net margin | -3.21% | -9.65% | -19.82% | -13.26% | -1.61% | 0.29% | -3.58% | -1.98% |
| EPS 2 | -0.0300 | -0.0700 | -0.1100 | -0.0800 | -0.0100 | - | -0.0300 | -0.0200 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 11/14/23 | 2/20/24 | 5/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | - | 4.6 | 6 |
| Capex / Sales | - | - | 3.09% | 2.75% |
| Announcement Date | 1/31/23 | 9/19/23 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
7.62
USD
Average target price
8.75
USD
Spread / Average Target
+14.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -37.59% | 430M | |
| +5.92% | 157B | |
| +5.60% | 69.52B | |
| +7.39% | 21.26B | |
| +30.15% | 6.69B | |
| +85.38% | 2.45B | |
| -4.99% | 1.78B | |
| -4.26% | 1.75B | |
| -30.90% | 1.31B | |
| 0.00% | 653M |
- Stock Market
- Equities
- ISPR Stock
- Financials Ispire Technology Inc.
