|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 230.00 GBX | -1.08% |
|
-12.38% | -0.43% |
| 07-02 | EARNINGS AND TRADING: James Latham says customer demand quite "patchy" | AN |
| 07-02 | WINNERS & LOSERS: Capricorn jumps after agreeing to Genel takeover | AN |
Company Valuation: ActiveOps Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 136.7 | 67.44 | 58.16 | 71.72 | 62.8 | 164.3 | - | - |
| Change | - | -50.66% | -13.76% | 23.31% | -12.44% | 161.68% | - | - |
| Enterprise Value (EV) 1 | 120.9 | 54.33 | 43.25 | 54.12 | 42.21 | 99.08 | 135.5 | 131.1 |
| Change | - | -55.06% | -20.39% | 25.12% | -21.99% | 134.71% | -5.01% | -3.25% |
| P/E | -48.6x | -24.7x | - | 88.9x | 59.9x | -53.3x | 144x | 95.8x |
| PBR | 12.9x | 7.91x | - | 8.15x | 6.36x | 14x | 12.7x | 9.38x |
| PEG | - | 12.07x | - | - | 2x | 0x | -1x | 1.9x |
| Capitalization / Revenue | 6.7x | 2.94x | 2.28x | 2.68x | 2.06x | 2.73x | 3.4x | 3.12x |
| EV / Revenue | 5.93x | 2.37x | 1.7x | 2.02x | 1.39x | 2.2x | 2.81x | 2.49x |
| EV / EBITDA | 302x | -181x | 61.8x | 22.5x | 16.9x | 23x | 23.4x | 17.3x |
| EV / EBIT | -68.4x | -21.3x | 75.1x | 27.5x | 42.1x | 50.2x | 32.3x | 22.8x |
| EV / FCF | 29.2x | -23.1x | 20.9x | 23.4x | 12.4x | 10.3x | 38.2x | 28.8x |
| FCF Yield | 3.43% | -4.33% | 4.78% | 4.27% | 8.04% | 9.73% | 2.62% | 3.47% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0391 | -0.0383 | - | 0.0113 | 0.0147 | -0.0323 | 0.016 | 0.024 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20.39 | 22.92 | 25.46 | 26.77 | 30.46 | 45 | 48.29 | 52.61 |
| EBITDA 1 | 0.4 | -0.3 | 0.7 | 2.4 | 2.5 | 4.3 | 5.792 | 7.582 |
| EBIT 1 | -1.767 | -2.55 | 0.576 | 1.968 | 1.002 | 1.974 | 4.189 | 5.745 |
| Net income 1 | -2.791 | -2.731 | -0.497 | 0.845 | 1.104 | -2.303 | 0.9 | 2 |
| Net Debt 1 | -15.8 | -13.11 | -14.91 | -17.61 | -20.59 | -23.81 | -28.85 | -33.25 |
| Reference price 2 | 1.900 | 0.945 | 0.815 | 1.005 | 0.880 | 2.300 | 2.300 | 2.300 |
| Nbr of stocks (in thousands) | 71,934 | 71,364 | 71,364 | 71,364 | 71,364 | 71,450 | - | - |
| Announcement Date | 7/22/21 | 7/6/22 | 7/4/23 | 7/3/24 | 7/3/25 | 7/2/26 | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -85.19x | 3.26x | 37.49x | - | 219M | |
| 21.96x | 6.02x | 10.62x | 1.45% | 404B | |
| 19.27x | 4.01x | 12.55x | 1.93% | 186B | |
| 53.44x | 6.33x | 17.41x | -.--% | 110B | |
| 33.29x | 3.16x | 11.37x | 0.2% | 41.87B | |
| 4.65x | 83.2x | 704.68x | -.--% | 35.43B | |
| 33.5x | 12.99x | 21.16x | -.--% | 29.47B | |
| 32.42x | 1.97x | 17.96x | -.--% | 16.71B | |
| 23.61x | 3.37x | 11.37x | - | 12.36B | |
| 76.18x | 7.28x | 31.18x | -.--% | 11.2B | |
| Average | 21.31x | 13.16x | 87.58x | 0.45% | 84.74B | |
| Weighted average by Cap. | 26.60x | 8.84x | 41.78x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- AOM Stock
- Valuation ActiveOps Plc
Select your edition
All financial news and data tailored to specific country editions
