BLACKBIRD PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.75 GBX | 0.00% |
|
+7.48% | -4.17% |
| Mar. 26 | Blackbird plc Announces Change of Registered Office Address | CI |
| Mar. 26 | Blackbird launches "disruptive" platform for multibillion market | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 24.82 | 56.99 | 66.15 | 113 | 53.31 | 22.1 |
| Enterprise Value (EV) 1 | 19.79 | 49.4 | 59.9 | 100.4 | 43.33 | 15.67 |
| P/E ratio | -7.85 x | -23.8 x | -35 x | -48.8 x | -27.7 x | -8.82 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 28.5 x | 52.9 x | 42.2 x | 54.7 x | 18.7 x | 11.4 x |
| EV / Revenue | 22.7 x | 45.8 x | 38.2 x | 48.6 x | 15.2 x | 8.09 x |
| EV / EBITDA | -7.7 x | -23 x | -31.2 x | -55.9 x | -20.7 x | -5.5 x |
| EV / FCF | -16.3 x | -33.6 x | -63.8 x | -335 x | -20.7 x | -5.34 x |
| FCF Yield | -6.14% | -2.97% | -1.57% | -0.3% | -4.83% | -18.7% |
| Price to Book | 4.46 x | 6.53 x | 9.27 x | 8.73 x | 4.76 x | 2.51 x |
| Nbr of stocks (in thousands) | 295,486 | 335,239 | 337,054 | 367,566 | 367,631 | 368,411 |
| Reference price 2 | 0.0840 | 0.1700 | 0.1962 | 0.3075 | 0.1450 | 0.0600 |
| Announcement Date | 3/12/19 | 4/24/20 | 3/19/21 | 3/15/22 | 3/22/23 | 3/4/24 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.8703 | 1.078 | 1.567 | 2.066 | 2.847 | 1.937 |
| EBITDA 1 | -2.571 | -2.146 | -1.917 | -1.797 | -2.094 | -2.846 |
| EBIT 1 | -2.615 | -2.179 | -1.939 | -1.828 | -2.152 | -2.927 |
| Operating Margin | -300.47% | -202.24% | -123.76% | -88.45% | -75.6% | -151.09% |
| Earnings before Tax (EBT) 1 | -2.599 | -2.161 | -1.906 | -2.167 | -2.011 | -2.602 |
| Net income 1 | -2.575 | -2.129 | -1.881 | -2.135 | -1.917 | -2.493 |
| Net margin | -295.83% | -197.53% | -120% | -103.31% | -67.32% | -128.69% |
| EPS 2 | -0.0107 | -0.007142 | -0.005600 | -0.006306 | -0.005228 | -0.006799 |
| Free Cash Flow 1 | -1.215 | -1.469 | -0.9383 | -0.2999 | -2.094 | -2.934 |
| FCF margin | -139.66% | -136.34% | -59.88% | -14.52% | -73.53% | -151.44% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/12/19 | 4/24/20 | 3/19/21 | 3/15/22 | 3/22/23 | 3/4/24 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5.03 | 7.59 | 6.25 | 12.6 | 9.98 | 6.44 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.22 | -1.47 | -0.94 | -0.3 | -2.09 | -2.93 |
| ROE (net income / shareholders' equity) | -62.5% | -29.8% | -23.7% | -21.3% | -15.9% | -24.9% |
| ROA (Net income/ Total Assets) | -35.4% | -17% | -13.4% | -9.93% | -9.87% | -16.3% |
| Assets 1 | 7.274 | 12.5 | 14.09 | 21.51 | 19.41 | 15.28 |
| Book Value Per Share 2 | 0.0200 | 0.0300 | 0.0200 | 0.0400 | 0.0300 | 0.0200 |
| Cash Flow per Share 2 | 0.0200 | 0.0200 | 0.0100 | 0.0200 | 0.0200 | 0.0100 |
| Capex 1 | 0.02 | 0.02 | 0.03 | 0.07 | 0.09 | 0.04 |
| Capex / Sales | 2.01% | 1.8% | 1.67% | 3.16% | 3.17% | 2.28% |
| Announcement Date | 3/12/19 | 4/24/20 | 3/19/21 | 3/15/22 | 3/22/23 | 3/4/24 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -4.17% | 27.72M | |
| +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
- FBT Stock
- Financials Blackbird plc
