Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.475 GBX | 0.00% | +4.40% | -28.03% |
04-03 | Quiz sales fall, names new CEO; Byotrol eyes AIM exit | AN |
02-23 | AIM WINNERS & LOSERS: Hornby rises as Frasers snaps up stake | AN |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 79.84 | 49.8 | 22.9 | 30.69 | 88.27 | 10.18 |
Enterprise Value (EV) 1 | 81.92 | 50.82 | 22.71 | 30.54 | 92.37 | 15.8 |
P/E ratio | -27.9 x | 391 x | -80.5 x | -31.4 x | -9.26 x | -0.48 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2,661 x | - | - | - | - | - |
EV / Revenue | 2,731 x | - | - | - | - | - |
EV / EBITDA | -120 x | - | - | - | - | - |
EV / FCF | -7.93 x | -136 x | -49.9 x | -13.6 x | -6.98 x | -4.9 x |
FCF Yield | -12.6% | -0.74% | -2% | -7.38% | -14.3% | -20.4% |
Price to Book | 8.5 x | 4.58 x | 1.72 x | 2.13 x | 4.59 x | 4.43 x |
Nbr of stocks (in thousands) | 413,995 | 424,275 | 447,598 | 489,431 | 664,821 | 788,432 |
Reference price 2 | 0.1929 | 0.1174 | 0.0512 | 0.0627 | 0.1328 | 0.0129 |
Announcement Date | 18-08-10 | 19-08-16 | 20-08-28 | 21-08-27 | 22-09-16 | 23-09-01 |
Income Statement Evolution (Annual data)
Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 0.03 | - | - | - | - | - |
EBITDA 1 | -0.683 | - | - | - | - | - |
EBIT 1 | -0.783 | -0.761 | -0.714 | -0.738 | -0.779 | -0.744 |
Operating Margin | -2,610% | - | - | - | - | - |
Earnings before Tax (EBT) 1 | -3.5 | 0.143 | -0.995 | -0.953 | -8.109 | -20.8 |
Net income 1 | -2.63 | 0.145 | -0.279 | -0.953 | -8.11 | -20.8 |
Net margin | -8,766.67% | - | - | - | - | - |
EPS 2 | -0.006913 | 0.000300 | -0.000636 | -0.002000 | -0.0143 | -0.0271 |
Free Cash Flow 1 | -10.32 | -0.374 | -0.4552 | -2.253 | -13.23 | -3.222 |
FCF margin | -34,411.92% | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 18-08-10 | 19-08-16 | 20-08-28 | 21-08-27 | 22-09-16 | 23-09-01 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 2.08 | 1.02 | - | - | 4.11 | 5.62 |
Net Cash position 1 | - | - | 0.19 | 0.15 | - | - |
Leverage (Debt/EBITDA) | -3.038 x | - | - | - | - | - |
Free Cash Flow 1 | -10.3 | -0.37 | -0.46 | -2.25 | -13.2 | -3.22 |
ROE (net income / shareholders' equity) | -38.2% | 1.43% | -2.31% | -6.87% | -49% | -198% |
ROA (Net income/ Total Assets) | -4.97% | -3.82% | -3.28% | -3.07% | -2.43% | -2.6% |
Assets 1 | 52.92 | -3.8 | 8.508 | 31.02 | 334.4 | 798.7 |
Book Value Per Share 2 | 0.0200 | 0.0300 | 0.0300 | 0.0300 | 0.0300 | 0 |
Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Capex 1 | 7.73 | 1.42 | 0.56 | 1.16 | 14.4 | 1.23 |
Capex / Sales | 25,750% | - | - | - | - | - |
Announcement Date | 18-08-10 | 19-08-16 | 20-08-28 | 21-08-27 | 22-09-16 | 23-09-01 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-28.03% | 7.58M | |
+11.22% | 306B | |
+12.21% | 153B | |
+51.38% | 124B | |
+22.70% | 83.43B | |
+12.20% | 78.06B | |
+19.56% | 62.81B | |
+13.52% | 60.08B | |
+12.74% | 49.91B | |
+33.97% | 37.05B |
- Stock Market
- Equities
- EME Stock
- Financials Empyrean Energy Plc