TRIDENT ROYALTIES PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.75 GBX | 0.00% |
|
+0.72% | +5.30% |
| Mar. 19 | Darktrace strategy chief sells GBP4 million shares | AN |
| Mar. 15 | Trident Royalties welcomes US government loan for lithium project | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5.251 | 57.63 | 124.2 | 176.1 | 126.9 | 126.9 | - |
| Enterprise Value (EV) 1 | 5.251 | 50.66 | 89.14 | 199.5 | 146.8 | 139.9 | 112.1 |
| P/E ratio | -0.08 x | - | - | -47.2 x | 77.7 x | -72.1 x | 48.1 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 34.5 x | 1,497 x | 22.4 x | 13.2 x | 8.76 x | 6.04 x |
| EV / Revenue | - | 30.4 x | 1,074 x | 25.4 x | 15.3 x | 9.66 x | 5.33 x |
| EV / EBITDA | - | -58.8 x | -24.3 x | 62.7 x | 22.2 x | 15.3 x | 7.53 x |
| EV / FCF | - | -4.48 x | -2.79 x | -2.84 x | 32.9 x | 21.2 x | 7.78 x |
| FCF Yield | - | -22.3% | -35.9% | -35.2% | 3.04% | 4.73% | 12.9% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 22,000 | 105,363 | 251,592 | 291,131 | 293,079 | 293,079 | - |
| Reference price 2 | 0.2387 | 0.5470 | 0.4938 | 0.6048 | 0.4328 | 0.4328 | 0.4328 |
| Announcement Date | 5/1/20 | 4/13/21 | 5/9/22 | 6/5/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1.668 | 0.083 | 7.85 | 9.577 | 14.49 | 21.01 |
| EBITDA 1 | - | -0.861 | -3.661 | 3.183 | 6.598 | 9.161 | 14.87 |
| EBIT 1 | - | -2.054 | -3.682 | -1.674 | 5.8 | 3.3 | 4.35 |
| Operating Margin | - | -123.14% | -4,436.14% | -21.32% | 60.56% | 22.78% | 20.7% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 4.8 | -1 | 1.2 |
| Net income 1 | -0.689 | - | - | -3.684 | 2.1 | -1.9 | 0.3 |
| Net margin | - | - | - | -46.93% | 21.93% | -13.12% | 1.43% |
| EPS 2 | -3.130 | - | - | -0.0128 | 0.005570 | -0.006000 | 0.009000 |
| Free Cash Flow 1 | - | -11.32 | -32 | -70.23 | 4.455 | 6.612 | 14.4 |
| FCF margin | - | -678.54% | -38,555.42% | -894.6% | 46.51% | 45.64% | 68.54% |
| FCF Conversion (EBITDA) | - | - | - | - | 67.51% | 72.18% | 96.82% |
| FCF Conversion (Net income) | - | - | - | - | 212.13% | - | 4,799.73% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 5/1/20 | 4/13/21 | 5/9/22 | 6/5/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 S2 | 2023 Q1 | 2023 S1 | 2023 Q4 |
|---|---|---|---|---|---|
| Net sales 1 | 3.133 | 4.717 | 3.64 | 4.518 | 3.1 |
| EBITDA | 2.739 | 0.444 | - | 2.482 | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | -0.611 | - | - | 3.814 | - |
| Net margin | -19.5% | - | - | 84.42% | - |
| EPS | -0.002100 | -0.0107 | - | 0.0131 | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 9/13/22 | 6/5/23 | 6/18/23 | 9/18/23 | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 23.4 | 19.9 | 13.1 | - |
| Net Cash position 1 | - | 6.97 | 35.1 | - | - | - | 14.8 |
| Leverage (Debt/EBITDA) | - | - | - | 7.359 x | 3.016 x | 1.425 x | - |
| Free Cash Flow 1 | - | -11.3 | -32 | -70.2 | 4.45 | 6.61 | 14.4 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | - | - | - | 0.0100 | 0.0100 | 0.0100 | 0.0300 |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 5/1/20 | 4/13/21 | 5/9/22 | 6/5/23 | - | - | - |
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
2
Last Close Price
0.4328
USD
Average target price
1.013
USD
Spread / Average Target
+133.99%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +5.30% | 127M | |
| -6.03% | 113B | |
| -3.98% | 87.91B | |
| +20.42% | 63.85B | |
| +5.29% | 61.9B | |
| +10.12% | 42.86B | |
| +7.95% | 40.84B | |
| +18.92% | 34.58B | |
| +5.88% | 25.46B | |
| -5.25% | 22.13B |
- Stock Market
- Equities
- TRR Stock
- Financials Trident Royalties Plc
