BIDSTACK GROUP PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.225 GBX | -.--% |
|
-.--% | -59.09% |
| Mar. 22 | Bidstack executive team buys Bidstack Ltd assets from administrators | AN |
| Mar. 22 | Executive team of Bidstack acquired Bidstack Group Plc from administrators. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Capitalization 1 | 9.841 | 28.77 | 29.52 | 45.41 | 36.1 |
| Enterprise Value (EV) 1 | 7.734 | 25.65 | 27.18 | 38.33 | 27.44 |
| P/E ratio | -1.17 x | -5.21 x | -4.61 x | -4.02 x | -4.46 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 31.1 x | 205 x | 17.4 x | 17.3 x | 6.85 x |
| EV / Revenue | 24.4 x | 183 x | 16 x | 14.6 x | 5.21 x |
| EV / EBITDA | -2.98 x | -4.83 x | -3.9 x | -4.98 x | -3.14 x |
| EV / FCF | -20,093,787 x | -9,903,857 x | -6,501,960 x | -9,819,427 x | -4,561,520 x |
| FCF Yield | -0% | -0% | -0% | -0% | -0% |
| Price to Book | 3.88 x | 7.97 x | 9.28 x | 6.21 x | 3.4 x |
| Nbr of stocks (in thousands) | 198,808 | 244,874 | 388,374 | 931,532 | 1,300,856 |
| Reference price 2 | 0.0495 | 0.1175 | 0.0760 | 0.0488 | 0.0278 |
| Announcement Date | 6/6/19 | 5/6/20 | 3/26/21 | 4/27/22 | 6/21/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.008601 | 0.3169 | 0.1404 | 1.696 | 2.623 | 5.267 |
| EBITDA 1 | -0.422 | -2.596 | -5.309 | -6.975 | -7.703 | -8.729 |
| EBIT 1 | -0.4237 | -2.599 | -5.32 | -6.994 | -7.733 | -8.763 |
| Operating Margin | -4,926.08% | -820.04% | -3,789.19% | -412.45% | -294.76% | -166.37% |
| Earnings before Tax (EBT) 1 | -0.4232 | -3.313 | -5.357 | -6.992 | -7.958 | -8.765 |
| Net income 1 | -0.3992 | -3.263 | -5.209 | -6.395 | -6.297 | -7.686 |
| Net margin | -4,641.68% | -1,029.56% | -3,710.55% | -377.16% | -240.05% | -145.93% |
| EPS | - | -0.0422 | -0.0226 | -0.0165 | -0.0121 | -0.006222 |
| Free Cash Flow | - | -0.3849 | -2.59 | -4.18 | -3.904 | -6.016 |
| FCF margin | - | -121.46% | -1,844.66% | -246.51% | -148.8% | -114.21% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/31/18 | 6/6/19 | 5/6/20 | 3/26/21 | 4/27/22 | 6/21/23 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.04 | - | - | - | - | - |
| Net Cash position 1 | - | 2.11 | 3.12 | 2.34 | 7.08 | 8.66 |
| Leverage (Debt/EBITDA) | -0.0908 x | - | - | - | - | - |
| Free Cash Flow | - | -0.38 | -2.59 | -4.18 | -3.9 | -6.02 |
| ROE (net income / shareholders' equity) | - | -260% | -170% | -188% | -120% | -85.8% |
| ROA (Net income/ Total Assets) | - | -106% | -94.8% | -97.6% | -63.6% | -37.8% |
| Assets 1 | - | 3.088 | 5.496 | 6.553 | 9.9 | 20.31 |
| Book Value Per Share 2 | -0 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 |
| Cash Flow per Share 2 | 0 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 |
| Capex | - | 0.02 | 0.01 | 0.02 | 0.04 | 0.04 |
| Capex / Sales | - | 5.53% | 10.17% | 1.12% | 1.61% | 0.74% |
| Announcement Date | 8/31/18 | 6/6/19 | 5/6/20 | 3/26/21 | 4/27/22 | 6/21/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -59.09% | 3.65M | |
| +5.58% | 82.93B | |
| +3.69% | 76.85B | |
| -14.62% | 53.04B | |
| -24.56% | 46.55B | |
| +31.16% | 50.15B | |
| +17.75% | 41.41B | |
| +55.21% | 35.63B | |
| -10.24% | 24.64B | |
| -21.24% | 23.04B |
- Stock Market
- Equities
- BIDS Stock
- Financials Bidstack Group Plc
