Financials Thalassa Holdings Limited

Equities

THAL

VGG878801114

Real Estate Development & Operations

Market Closed - London S.E. 11:35:05 2024-05-03 am EDT 5-day change 1st Jan Change
24.5 GBX +6.52% Intraday chart for Thalassa Holdings Limited 0.00% +6.52%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14.73 10.48 4.847 5.205 1.947 1.828
Enterprise Value (EV) 2 -2.642 -5.654 -0.1195 5.534 2.481 2.102
P/E ratio 2.22 x -3.65 x 11.3 x 11.4 x -1.34 x -2.09 x
Yield - - - - - -
Capitalization / Revenue 4,620 x 61.5 x 86.8 x 37.5 x 6.58 x 7.25 x
EV / Revenue -829 x -33.2 x -2.14 x 39.9 x 8.38 x 8.34 x
EV / EBITDA 0.58 x 1.64 x 0.04 x -4.5 x -4.66 x -3.12 x
EV / FCF 3.61 x -4.39 x 0.05 x -2.24 x -2.58 x -5.16 x
FCF Yield 27.7% -22.8% 2,180% -44.6% -38.7% -19.4%
Price to Book 0.48 x 0.39 x 0.31 x 0.47 x 0.19 x 0.21 x
Nbr of stocks (in thousands) 17,852 16,242 7,946 7,946 7,946 7,946
Reference price 3 0.8250 0.6450 0.6100 0.6550 0.2450 0.2300
Announcement Date 3/5/19 6/26/20 6/18/21 6/9/22 7/4/23 4/30/24
1GBP in Million2USD in Million3GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 0.003188 0.1704 0.0559 0.1387 0.296 0.2521
EBITDA 1 -4.535 -3.438 -3.087 -1.23 -0.5321 -0.6729
EBIT 1 -4.577 -3.465 -3.122 -1.424 -0.6368 -0.9294
Operating Margin -143,553.98% -2,033.72% -5,589.63% -1,026.99% -215.17% -368.61%
Earnings before Tax (EBT) 1 -6.46 -3.789 1.552 -1.811 -1.504 -0.9637
Net income 1 7.028 -3.028 0.7657 0.4567 -1.45 -0.8917
Net margin 220,447.21% -1,777.73% 1,370.92% 329.41% -489.89% -353.67%
EPS 2 0.3715 -0.1767 0.0542 0.0575 -0.1825 -0.1100
Free Cash Flow 1 -0.7316 1.289 -2.606 -2.466 -0.9611 -0.4073
FCF margin -22,947.4% 756.67% -4,665.82% -1,778.79% -324.73% -161.53%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/5/19 6/26/20 6/18/21 6/9/22 7/4/23 4/30/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 0.33 0.53 0.27
Net Cash position 1 17.4 16.1 4.97 - - -
Leverage (Debt/EBITDA) - - - -0.268 x -1.005 x -0.4085 x
Free Cash Flow 1 -0.73 1.29 -2.61 -2.47 -0.96 -0.41
ROE (net income / shareholders' equity) -22.8% -12.2% 7.71% -14.8% -13.5% -9.14%
ROA (Net income/ Total Assets) -8.97% -6.2% -6.65% -5.27% -2.55% -4.56%
Assets 1 -78.37 48.81 -11.51 -8.66 56.78 19.57
Book Value Per Share 2 1.710 1.650 2.000 1.400 1.300 1.110
Cash Flow per Share 2 0.9700 1.490 1.220 0.6800 0.0800 0.0200
Capex - - 0.39 1.56 0.52 0
Capex / Sales - - 699.97% 1,128.51% 174.81% 0.92%
Announcement Date 3/5/19 6/26/20 6/18/21 6/9/22 7/4/23 4/30/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. THAL Stock
  4. Financials Thalassa Holdings Limited