TRUSTPILOT GROUP PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 192.8 GBX | +2.01% |
|
+4.78% | +29.83% |
| Mar. 20 | FTSE 100 Closes Flat as Investors Focus on Fed's Comments | DJ |
| Mar. 20 | Pre-Fed rate nerves push FTSE 100 in red | AN |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,813 | 484.9 | 790.5 | 1,008 | - | - |
| Enterprise Value (EV) 1 | 1,719 | 411.5 | 881.9 | 923.6 | 900.3 | 865.7 |
| P/E ratio | -68.1 x | -33.3 x | 118 x | 144 x | 109 x | 75.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 13.8 x | 3.26 x | 4.48 x | 4.88 x | 4.13 x | 3.49 x |
| EV / Revenue | 13.1 x | 2.76 x | 5 x | 4.47 x | 3.69 x | 3 x |
| EV / EBITDA | 443 x | -93.1 x | 56.9 x | 45.2 x | 33.1 x | 23.7 x |
| EV / FCF | -178 x | -40.8 x | 50.9 x | 47 x | 34.2 x | 22.8 x |
| FCF Yield | -0.56% | -2.45% | 1.96% | 2.13% | 2.92% | 4.38% |
| Price to Book | 30.8 x | 10.6 x | 13.2 x | 18.1 x | 15.9 x | 11.6 x |
| Nbr of stocks (in thousands) | 409,205 | 415,489 | 418,179 | 419,783 | - | - |
| Reference price 2 | 4.429 | 1.167 | 1.890 | 2.401 | 2.401 | 2.401 |
| Announcement Date | 3/22/22 | 3/21/23 | 3/19/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 102 | 131.4 | 148.9 | 176.3 | 206.7 | 243.8 | 288.9 |
| EBITDA 1 | - | 3.877 | -4.421 | 15.5 | 20.45 | 27.18 | 36.47 |
| EBIT 1 | - | -4.355 | -11.78 | 6.5 | 9.119 | 13.62 | 21.08 |
| Operating Margin | - | -3.31% | -7.91% | 3.69% | 4.41% | 5.58% | 7.3% |
| Earnings before Tax (EBT) 1 | - | -26.61 | -15.04 | -1.9 | 6.9 | 12.13 | 13.71 |
| Net income 1 | -12.28 | -25.89 | -14.64 | 7.1 | 6.745 | 8.55 | 9.827 |
| Net margin | -12.04% | -19.7% | -9.83% | 4.03% | 3.26% | 3.51% | 3.4% |
| EPS 2 | - | -0.0650 | -0.0350 | 0.0160 | 0.0167 | 0.0220 | 0.0320 |
| Free Cash Flow 1 | - | -9.665 | -10.1 | 17.32 | 19.65 | 26.32 | 37.9 |
| FCF margin | - | -7.35% | -6.78% | 9.82% | 9.51% | 10.8% | 13.12% |
| FCF Conversion (EBITDA) | - | - | - | 111.73% | 96.11% | 96.85% | 103.93% |
| FCF Conversion (Net income) | - | - | - | 243.92% | 291.33% | 307.89% | 385.67% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/22/21 | 3/22/22 | 3/21/23 | 3/19/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 62.45 | 69 | 73 | - | 84.57 | 91.73 | 99.6 | 108.6 |
| EBITDA 1 | - | 0.108 | -6.592 | 1.014 | 5.696 | 9.8 | 9.9 | 9.9 |
| EBIT 1 | - | -4.264 | -10.36 | -2.577 | -2.257 | 5.2 | 2.55 | 3.23 |
| Operating Margin | - | -6.18% | -14.19% | - | -2.67% | 5.67% | 2.56% | 2.97% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income 1 | - | - | -9 | -5.404 | -2.503 | 9.603 | 2.11 | 2.88 |
| Net margin | - | - | -12.33% | - | -2.96% | 10.47% | 2.12% | 2.65% |
| EPS 2 | - | - | -0.0220 | -0.0130 | -0.006000 | 0.0220 | 0.0100 | 0.0200 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 9/15/21 | 3/22/22 | 9/13/22 | 3/21/23 | 9/19/23 | 3/19/24 | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 91.5 | - | - | - |
| Net Cash position 1 | - | 93.2 | 73.5 | - | 84.5 | 108 | 142 |
| Leverage (Debt/EBITDA) | - | - | - | 5.901 x | - | - | - |
| Free Cash Flow 1 | - | -9.67 | -10.1 | 17.3 | 19.7 | 26.3 | 37.9 |
| ROE (net income / shareholders' equity) | - | -24.8% | -27.8% | 13% | 16.6% | 22.1% | 46.4% |
| ROA (Net income/ Total Assets) | - | -7.7% | -8.31% | 5.05% | 11% | 11.6% | 12.8% |
| Assets 1 | - | 336.3 | 176.2 | 140.6 | 61.32 | 73.71 | 76.77 |
| Book Value Per Share 2 | - | 0.1400 | 0.1100 | 0.1400 | 0.1300 | 0.1500 | 0.2100 |
| Cash Flow per Share 2 | - | -0.0100 | -0.0100 | 0.0500 | 0.0800 | 0.0900 | 0.1000 |
| Capex 1 | - | 4.22 | 7.4 | 3.56 | 6.6 | 7.3 | 10.1 |
| Capex / Sales | - | 3.21% | 4.97% | 2.02% | 3.19% | 2.99% | 3.48% |
| Announcement Date | 3/22/21 | 3/22/22 | 3/21/23 | 3/19/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
2.401
USD
Average target price
2.926
USD
Spread / Average Target
+21.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +29.83% | 1.01B | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 32.51B |
- Stock Market
- Equities
- TRST Stock
- Financials Trustpilot Group plc
