Company Valuation: AIQ

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 12.3 9.714 8.095 4.857 1.943 3.886
Change - -21.05% -16.67% -40% -60% 100%
Enterprise Value (EV) 1 10.75 9.302 8.037 5.222 2.546 4.969
Change - -13.47% -13.6% -35.03% -51.25% 95.17%
P/E -3.12x -8.13x -12.6x -9.23x -7.12x -8.68x
PBR 6.6x 14.2x 150x -10.3x -2.61x -3.22x
PEG - 0.1x 0.3x 0.5x 0.1x -0.1x
Capitalization / Revenue 79.6x 157x 16.2x 23.4x 6.39x -
EV / Revenue 69.5x 150x 16.1x 25.2x 8.37x -
EV / EBITDA -8.13x -9.33x -16.7x -11.8x -11x -11.3x
EV / EBIT -8.09x -9.1x -15.8x -11.7x -10.9x -11.3x
EV / FCF -10.2x -14.6x -37.5x -27.4x -19.7x -15.4x
FCF Yield -9.8% -6.85% -2.67% -3.65% -5.07% -6.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0608 -0.0185 -0.009896 -0.008126 -0.004213 -0.006911
Distribution rate - - - - - -
Net sales 1 0.1546 0.0619 0.4984 0.2072 0.3042 -
EBITDA 1 -1.322 -0.9971 -0.4825 -0.4436 -0.2319 -0.4393
EBIT 1 -1.329 -1.023 -0.5089 -0.447 -0.2343 -0.4415
Net income 1 -3.638 -1.195 -0.6409 -0.5263 -0.2729 -0.4476
Net Debt 1 -1.555 -0.4121 -0.0584 0.3646 0.603 1.083
Reference price 2 0.1900 0.1500 0.1250 0.0750 0.0300 0.0600
Nbr of stocks (in thousands) 64,761 64,761 64,761 64,761 64,761 64,761
Announcement Date 4/30/21 2/28/22 2/28/23 2/28/24 2/26/25 2/26/26
1GBP in Million2GBP
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!