JADESTONE ENERGY PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.25 GBX | +2.73% |
|
+6.60% | -22.60% |
| Apr. 26 | Facilities by ADF profit hit by Hollywood strikes | AN |
| Apr. 11 | Jadestone resumes trading as Woodside cancels sale of assets | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 199.3 | 565.5 | 387.7 | 528.5 | 414.9 | 190.3 | 190.3 | - |
| Enterprise Value (EV) 1 | 248.1 | 525.2 | 305.6 | 410.7 | 291.5 | 198.3 | 252.7 | 138.6 |
| P/E ratio | - | 13.6 x | -6.47 x | -37.9 x | 46.3 x | -1.53 x | 3.63 x | 2.14 x |
| Yield | - | - | 1.28% | 1.7% | - | - | - | - |
| Capitalization / Revenue | 1.76 x | 1.74 x | 1.78 x | 1.55 x | 0.98 x | 0.56 x | 0.37 x | 0.33 x |
| EV / Revenue | 2.19 x | 1.61 x | 1.4 x | 1.21 x | 0.69 x | 0.58 x | 0.49 x | 0.24 x |
| EV / EBITDA | -19.5 x | 3.02 x | 4.88 x | 2.6 x | 1.8 x | 2.57 x | 1 x | 0.45 x |
| EV / FCF | 26.5 x | 6.01 x | 4.69 x | 8.89 x | 7.55 x | -1.16 x | 23.6 x | 1.01 x |
| FCF Yield | 3.77% | 16.6% | 21.3% | 11.2% | 13.2% | -86.2% | 4.23% | 98.9% |
| Price to Book | - | 2.51 x | 2.42 x | 3.73 x | 3.38 x | - | - | - |
| Nbr of stocks (in thousands) | 461,009 | 461,043 | 461,043 | 465,081 | 448,368 | 540,817 | 540,817 | - |
| Reference price 2 | 0.4322 | 1.227 | 0.8410 | 1.136 | 0.9253 | 0.3519 | 0.3519 | 0.3519 |
| Announcement Date | 4/18/19 | 4/23/20 | 4/22/21 | 6/6/22 | 4/25/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 113.4 | 325.4 | 217.9 | 340.2 | 421.6 | 339.5 | 510.9 | 568.4 |
| EBITDA 1 | -12.73 | 174.1 | 62.58 | 157.9 | 161.9 | 77.24 | 253.4 | 308.2 |
| EBIT 1 | -27.1 | 83.36 | -44.94 | 9.889 | 72.04 | -20.2 | 94.81 | 167.6 |
| Operating Margin | -23.9% | 25.62% | -20.62% | 2.91% | 17.09% | -5.95% | 18.56% | 29.49% |
| Earnings before Tax (EBT) 1 | - | 73.28 | -57.24 | 1.08 | 62.54 | -74.92 | 76.51 | 139.7 |
| Net income 1 | - | 40.5 | -60.18 | -13.74 | 8.522 | -67.9 | 78.05 | 99.1 |
| Net margin | - | 12.45% | -27.61% | -4.04% | 2.02% | -20% | 15.28% | 17.44% |
| EPS 2 | - | 0.0900 | -0.1300 | -0.0300 | 0.0200 | -0.2294 | 0.0968 | 0.1644 |
| Free Cash Flow 1 | 9.358 | 87.38 | 65.14 | 46.17 | 38.61 | -171 | 10.7 | 137.1 |
| FCF margin | 8.25% | 26.85% | 29.89% | 13.57% | 9.16% | -50.37% | 2.09% | 24.12% |
| FCF Conversion (EBITDA) | - | 50.19% | 104.09% | 29.23% | 23.84% | - | 4.22% | 44.48% |
| FCF Conversion (Net income) | - | 215.74% | - | - | 453.05% | - | 13.71% | 138.35% |
| Dividend per Share 2 | - | - | 0.0108 | 0.0193 | - | - | - | - |
| Announcement Date | 4/18/19 | 4/23/20 | 4/22/21 | 6/6/22 | 4/25/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 |
|---|---|---|---|---|
| Net sales | 138.2 | 202 | 225.6 | - |
| EBITDA | - | 92.77 | 138.6 | - |
| EBIT | 15.08 | -5.193 | 92.04 | - |
| Operating Margin | 10.92% | -2.57% | 40.79% | - |
| Earnings before Tax (EBT) | 11.15 | -10.07 | 87.25 | - |
| Net income | 2.495 | -16.24 | 49.49 | - |
| Net margin | 1.81% | -8.04% | 21.93% | - |
| EPS 1 | 0.0100 | -0.0400 | 0.1000 | -0.1300 |
| Dividend per Share | 0.005900 | 0.0134 | 0.006500 | - |
| Announcement Date | 9/9/21 | 6/6/22 | 9/20/22 | 9/19/23 |
1USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 48.8 | - | - | - | - | 7.99 | 62.4 | - |
| Net Cash position 1 | - | 40.3 | 82.1 | 118 | 123 | - | - | 51.7 |
| Leverage (Debt/EBITDA) | -3.836 x | - | - | - | - | 0.1035 x | 0.2462 x | - |
| Free Cash Flow 1 | 9.36 | 87.4 | 65.1 | 46.2 | 38.6 | -171 | 10.7 | 137 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | -5.48% | -2.05% | 1.1% | - | - | - |
| Assets 1 | - | - | 1,098 | 670.8 | 774.9 | - | - | - |
| Book Value Per Share | - | 0.4900 | 0.3500 | 0.3000 | 0.2700 | - | - | - |
| Cash Flow per Share 2 | 0.0600 | 0.3100 | 0.1800 | 0.2200 | 0.2600 | 0.0300 | 0.2400 | 0.3800 |
| Capex 1 | 8.41 | 57.3 | 19.5 | 55.9 | 82.6 | 112 | 117 | 146 |
| Capex / Sales | 7.41% | 17.59% | 8.93% | 16.44% | 19.6% | 32.99% | 22.87% | 25.74% |
| Announcement Date | 4/18/19 | 4/23/20 | 4/22/21 | 6/6/22 | 4/25/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
0.3519
USD
Average target price
0.8447
USD
Spread / Average Target
+140.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.60% | 190M | |
| +11.22% | 306B | |
| +12.21% | 153B | |
| +51.38% | 124B | |
| +22.70% | 83.43B | |
| +12.20% | 78.06B | |
| +19.56% | 62.81B | |
| +13.52% | 60.08B | |
| +12.74% | 49.91B | |
| +33.97% | 37.05B |
- Stock Market
- Equities
- JSE Stock
- Financials Jadestone Energy plc
