Market Closed -
London S.E.
11:35:28 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
4.815
GBX
|
+1.48%
|
|
-2.73%
|
-10.83%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
188.1
|
188.5
|
687.6
|
473.2
|
420.5
|
376.4
|
-
|
-
|
Enterprise Value (EV)
1 |
133.3
|
149.9
|
646
|
414.4
|
431.8
|
403.6
|
415
|
369.2
|
P/E ratio
|
-3.38
x
|
-5.7
x
|
-18.3
x
|
-11.6
x
|
-16.1
x
|
-14.9
x
|
-1,845
x
|
16.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.9
x
|
4.71
x
|
14.6
x
|
8.69
x
|
4.58
x
|
3.7
x
|
2.78
x
|
2.14
x
|
EV / Revenue
|
4.18
x
|
3.75
x
|
13.7
x
|
7.61
x
|
4.7
x
|
3.97
x
|
3.06
x
|
2.1
x
|
EV / EBITDA
|
-3.3
x
|
-4.42
x
|
-49
x
|
-22
x
|
-25.6
x
|
-53.4
x
|
23.5
x
|
9.08
x
|
EV / FCF
|
-3.04
x
|
-5.8
x
|
-32.2
x
|
-9.48
x
|
-5.36
x
|
-17.4
x
|
-74.5
x
|
14.2
x
|
FCF Yield
|
-32.9%
|
-17.3%
|
-3.11%
|
-10.5%
|
-18.6%
|
-5.73%
|
-1.34%
|
7.03%
|
Price to Book
|
-
|
-
|
-
|
4.39
x
|
4.06
x
|
4.49
x
|
4.27
x
|
2.15
x
|
Nbr of stocks (in thousands)
|
3,291,718
|
3,307,310
|
3,765,817
|
4,066,606
|
4,103,024
|
4,079,523
|
-
|
-
|
Reference price
2 |
0.0572
|
0.0570
|
0.1826
|
0.1164
|
0.1025
|
0.0923
|
0.0923
|
0.0923
|
Announcement Date
|
9/23/19
|
11/2/20
|
11/24/21
|
10/27/22
|
10/16/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31.89
|
40.01
|
47.17
|
54.44
|
91.79
|
101.7
|
135.4
|
176.1
|
EBITDA
1 |
-40.42
|
-33.88
|
-13.18
|
-18.84
|
-16.84
|
-7.552
|
17.7
|
40.64
|
EBIT
1 |
-31.72
|
-36.32
|
-14.49
|
-21.74
|
-19.64
|
-16.47
|
8.238
|
36.96
|
Operating Margin
|
-99.48%
|
-90.78%
|
-30.72%
|
-39.93%
|
-21.39%
|
-16.21%
|
6.08%
|
20.99%
|
Earnings before Tax (EBT)
1 |
-41.75
|
-45.46
|
-16.68
|
-25.29
|
-24.75
|
-24.86
|
-0.0755
|
25.16
|
Net income
1 |
-41.79
|
-46.71
|
-17.42
|
-25.32
|
-24.7
|
-25.32
|
-1.185
|
24.73
|
Net margin
|
-131.07%
|
-116.74%
|
-36.93%
|
-46.52%
|
-26.91%
|
-24.9%
|
-0.88%
|
14.04%
|
EPS
2 |
-0.0169
|
-0.0100
|
-0.0100
|
-0.0100
|
-0.006360
|
-0.006200
|
-0.000050
|
0.005700
|
Free Cash Flow
1 |
-43.85
|
-25.86
|
-20.09
|
-43.7
|
-80.52
|
-23.14
|
-5.573
|
25.97
|
FCF margin
|
-137.5%
|
-64.62%
|
-42.59%
|
-80.28%
|
-87.73%
|
-22.76%
|
-4.12%
|
14.75%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63.89%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
105.02%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/23/19
|
11/2/20
|
11/24/21
|
10/27/22
|
10/16/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2020 S2
|
2023 S1
|
2024 S1
|
---|
Net sales
1 |
-
|
24.18
|
-
|
39.26
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-12.3
|
-
|
-
|
Operating Margin
|
-
|
-50.86%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
-24.95
|
-
|
-5.423
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
EPS
|
-0.0200
|
-
|
-0.001000
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/10/20
|
11/2/20
|
3/6/23
|
3/18/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
11.3
|
27.2
|
38.6
|
-
|
Net Cash position
1 |
54.8
|
38.7
|
41.7
|
58.8
|
-
|
-
|
-
|
7.23
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-0.6684
x
|
-3.6
x
|
2.179
x
|
-
|
Free Cash Flow
1 |
-43.8
|
-25.9
|
-20.1
|
-43.7
|
-80.5
|
-23.1
|
-5.57
|
26
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
0.0300
|
0.0300
|
0.0200
|
0.0200
|
0.0400
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-0
|
-0.0100
|
-0
|
0
|
0.0100
|
Capex
1 |
0.39
|
0.82
|
0.45
|
1.85
|
40.7
|
37.8
|
32.7
|
31
|
Capex / Sales
|
1.22%
|
2.04%
|
0.95%
|
3.4%
|
44.38%
|
37.15%
|
24.16%
|
17.59%
|
Announcement Date
|
9/23/19
|
11/2/20
|
11/24/21
|
10/27/22
|
10/16/23
|
-
|
-
|
-
|
Last Close Price
0.0923
AUD Average target price
0.2363
AUD Spread / Average Target +156.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.83% | 250M | | -19.53% | 177B | | -3.23% | 159B | | +2.05% | 153B | | +5.13% | 100B | | +9.84% | 81.11B | | +22.85% | 75.87B | | -8.81% | 69.81B | | -31.57% | 45.63B | | -9.69% | 42.96B |
Other IT Services & Consulting
|