|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 156.00 GBX | -0.64% |
|
-2.04% | -7.42% |
| 05-22 | Fonix buys back about 1.2 million shares from major investor | AN |
| 05-22 | Fonix Kicks Off Share Repurchase Program | MT |
Company Valuation: Fonix Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 149 | 151.5 | 213.5 | 239.5 | 225.4 | 152.3 | - | - |
| Change | - | 1.68% | 40.9% | 12.21% | -5.9% | -32.43% | - | - |
| Enterprise Value (EV) 1 | 149 | 134.5 | 192.8 | 213 | 203.4 | 126.4 | 124.8 | 122.8 |
| Change | - | -9.73% | 43.35% | 10.49% | -4.53% | -37.83% | -1.3% | -1.6% |
| P/E | - | 18.9x | 24.6x | 22.8x | 20.3x | 13.8x | 13.3x | 12.1x |
| PBR | - | 19.5x | 23x | 22.7x | 21.4x | 11.9x | 10.3x | 8.67x |
| PEG | - | - | 2.81x | 1x | 3.59x | 15.46x | 3.76x | 1.2x |
| Capitalization / Revenue | 3.13x | 2.82x | 3.29x | 3.15x | 3.1x | 1.9x | 1.77x | 1.6x |
| EV / Revenue | 3.13x | 2.51x | 2.97x | 2.8x | 2.79x | 1.57x | 1.45x | 1.29x |
| EV / EBITDA | 16.9x | 13.1x | 16.7x | 15.6x | 14x | 7.81x | 7.36x | 6.53x |
| EV / EBIT | 17.9x | 13.9x | 18.1x | 16.6x | 15x | 8.72x | 7.97x | 7.08x |
| EV / FCF | - | 25.4x | 17.9x | 28.6x | 58.7x | 10.4x | 11.4x | 10x |
| FCF Yield | - | 3.94% | 5.6% | 3.5% | 1.7% | 9.57% | 8.77% | 9.98% |
| Dividend per Share 2 | 0.0523 | 0.065 | 0.0725 | 0.083 | 0.088 | 0.093 | 0.099 | 0.1065 |
| Rate of return | 3.51% | 4.29% | 3.39% | 3.43% | 3.87% | 5.96% | 6.35% | 6.83% |
| EPS 2 | - | 0.08 | 0.087 | 0.106 | 0.112 | 0.113 | 0.117 | 0.129 |
| Distribution rate | - | 81.3% | 83.3% | 78.3% | 78.6% | 82.3% | 84.6% | 82.6% |
| Net sales 1 | 47.67 | 53.65 | 64.92 | 76.09 | 72.78 | 80.35 | 85.9 | 95 |
| EBITDA 1 | 8.812 | 10.26 | 11.57 | 13.69 | 14.55 | 16.2 | 16.95 | 18.8 |
| EBIT 1 | 8.305 | 9.673 | 10.64 | 12.87 | 13.54 | 14.5 | 15.65 | 17.35 |
| Net income 1 | - | 8.026 | 8.797 | 10.62 | 11.14 | 11.05 | 11.8 | 13.05 |
| Net Debt 1 | - | -16.99 | -20.65 | -26.48 | -22 | -25.85 | -27.5 | -29.5 |
| Reference price 2 | 1.490 | 1.515 | 2.140 | 2.420 | 2.275 | 1.560 | 1.560 | 1.560 |
| Nbr of stocks (in thousands) | 100,000 | 100,000 | 99,750 | 98,975 | 99,076 | 97,624 | - | - |
| Announcement Date | 9/23/21 | 9/22/22 | 9/21/23 | 9/24/24 | 9/23/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.81x | 1.6x | 7.93x | 5.96% | 208M | |
| 21.83x | 3.49x | 12.38x | 3.17% | 200B | |
| -94.18x | 14.89x | 86.21x | -.--% | 93.2B | |
| 10.67x | 1.17x | 6.15x | 4.52% | 87.86B | |
| 14.71x | 2.68x | 10.13x | 5.59% | 85.25B | |
| 19.62x | 5.15x | 12.71x | 2.9% | 59.17B | |
| 14.24x | 2.08x | 8.72x | 5.47% | 46.1B | |
| 20.09x | 1.49x | 9.43x | 0.98% | 35.57B | |
| 18.84x | 1.52x | 9.54x | 1.58% | 35.24B | |
| 16.4x | 2.11x | 9.79x | 5.27% | 33.83B | |
| Average | 5.60x | 3.62x | 17.30x | 3.54% | 67.63B | |
| Weighted average by Cap. | 2.26x | 4.43x | 20.81x | 3.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FNX Stock
- Valuation Fonix Plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
