Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.03 GBX | 0.00% | -6.25% | -70.00% |
Apr. 29 | RentGuarantor revenue up; Aura progresses Tiris | AN |
Mar. 28 | Duke expects revenue rise; SIMEC gets EL deal payment | AN |
Valuation
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 4.704 | 2.13 | 8.908 | 6.491 | 7.339 | 5.093 |
Enterprise Value (EV) 1 | 4.672 | 2.01 | 8.776 | 6.194 | 7.253 | 5.029 |
P/E ratio | 3.57 x | -2.8 x | 4.41 x | 2.82 x | -4.9 x | -0.78 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.59 x | -5.33 x | 4.33 x | 2.34 x | -9.36 x | -0.87 x |
EV / Revenue | 2.57 x | -5.03 x | 4.27 x | 2.23 x | -9.25 x | -0.85 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | 6.19 x | -7.25 x | 7.4 x | 3.75 x | -9.6 x | -1.34 x |
FCF Yield | 16.2% | -13.8% | 13.5% | 26.7% | -10.4% | -74.5% |
Price to Book | 0.86 x | 0.41 x | 1 x | 0.51 x | 0.64 x | 0.96 x |
Nbr of stocks (in thousands) | 1,881,472 | 2,242,583 | 4,049,250 | 4,992,773 | 4,992,773 | 4,992,773 |
Reference price 2 | 0.002500 | 0.000950 | 0.002200 | 0.001300 | 0.001470 | 0.001020 |
Announcement Date | 3/5/19 | 3/9/20 | 3/22/22 | 3/22/22 | 3/25/23 | 3/21/24 |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 1.818 | -0.3997 | 2.057 | 2.772 | -0.7841 | -5.885 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | 1.466 | -0.6874 | 1.573 | 2.448 | -1.15 | -6.329 |
Operating Margin | 80.62% | 171.96% | 76.48% | 88.29% | 146.7% | 107.55% |
Earnings before Tax (EBT) 1 | 1.471 | -0.685 | 1.714 | 2.129 | -1.301 | -6.328 |
Net income 1 | 1.471 | -0.685 | 1.714 | 2.129 | -1.301 | -6.328 |
Net margin | 80.93% | 171.35% | 83.35% | 76.8% | 165.93% | 107.53% |
EPS 2 | 0.000700 | -0.000339 | 0.000499 | 0.000461 | -0.000300 | -0.001300 |
Free Cash Flow 1 | 0.7552 | -0.2774 | 1.185 | 1.653 | -0.7552 | -3.749 |
FCF margin | 41.54% | 69.39% | 57.63% | 59.63% | 96.32% | 63.71% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | 51.33% | - | 69.15% | 77.64% | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 3/5/19 | 3/9/20 | 3/22/22 | 3/22/22 | 3/25/23 | 3/21/24 |
Balance Sheet Analysis
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 0.03 | 0.12 | 0.13 | 0.3 | 0.09 | 0.06 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 0.76 | -0.28 | 1.19 | 1.65 | -0.76 | -3.75 |
ROE (net income / shareholders' equity) | 32.8% | -12.8% | 23.6% | 19.3% | -10.8% | -75.6% |
ROA (Net income/ Total Assets) | 20% | -7.93% | 13.5% | 13.7% | -5.88% | -47% |
Assets 1 | 7.343 | 8.633 | 12.72 | 15.52 | 22.11 | 13.47 |
Book Value Per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 3/5/19 | 3/9/20 | 3/22/22 | 3/22/22 | 3/25/23 | 3/21/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-70.00% | 1.91M | |
-7.04% | 112B | |
-7.01% | 84.95B | |
+16.30% | 61.67B | |
+3.89% | 60.84B | |
+8.53% | 42.24B | |
+8.41% | 41.01B | |
+17.91% | 34.74B | |
+1.75% | 24.47B | |
-6.42% | 21.86B |
- Stock Market
- Equities
- BLU Stock
- Financials Blue Star Capital plc