|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 159.25 GBX | +0.79% |
|
-1.39% | -5.49% |
| 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 | 157.5 | - | - |
| Change | - | 1.68% | 40.9% | 12.21% | -5.9% | -30.14% | - | - |
| Enterprise Value (EV) 1 | 149 | 134.5 | 192.8 | 213 | 203.4 | 131.6 | 130 | 128 |
| Change | - | -9.73% | 43.35% | 10.49% | -4.53% | -35.3% | -1.25% | -1.54% |
| P/E | - | 18.9x | 24.6x | 22.8x | 20.3x | 14.1x | 13.6x | 12.3x |
| PBR | - | 19.5x | 23x | 22.7x | 21.4x | 12.2x | 10.5x | 8.85x |
| PEG | - | - | 2.81x | 1x | 3.59x | 15.79x | 3.84x | 1.2x |
| Capitalization / Revenue | 3.13x | 2.82x | 3.29x | 3.15x | 3.1x | 1.96x | 1.83x | 1.66x |
| EV / Revenue | 3.13x | 2.51x | 2.97x | 2.8x | 2.79x | 1.64x | 1.51x | 1.35x |
| EV / EBITDA | 16.9x | 13.1x | 16.7x | 15.6x | 14x | 8.12x | 7.67x | 6.81x |
| EV / EBIT | 17.9x | 13.9x | 18.1x | 16.6x | 15x | 9.08x | 8.3x | 7.38x |
| EV / FCF | - | 25.4x | 17.9x | 28.6x | 58.7x | 10.9x | 11.9x | 10.4x |
| FCF Yield | - | 3.94% | 5.6% | 3.5% | 1.7% | 9.19% | 8.43% | 9.57% |
| 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% | 5.84% | 6.22% | 6.69% |
| 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 | 1.592 | 1.592 | 1.592 |
| Nbr of stocks (in thousands) | 100,000 | 100,000 | 99,750 | 98,975 | 99,076 | 98,874 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.98x | 1.62x | 8.05x | 5.89% | 209M | |
| 28.63x | 4.59x | 16.02x | 2.29% | 278B | |
| -93.69x | 14.81x | 85.75x | -.--% | 92.71B | |
| 10.33x | 1.13x | 5.95x | 4.67% | 85.1B | |
| 13.3x | 2.44x | 9.21x | 6.06% | 77.69B | |
| 18.69x | 4.94x | 12.19x | 3.04% | 56.06B | |
| 13.65x | 1.99x | 8.33x | 5.71% | 44.55B | |
| 19.35x | 1.55x | 9.76x | 1.48% | 36.24B | |
| 20.32x | 1.5x | 9.55x | 0.97% | 35.83B | |
| 15.67x | 2x | 9.31x | 5.52% | 32.61B | |
| Average | 6.02x | 3.66x | 17.41x | 3.56% | 73.86B | |
| Weighted average by Cap. | 6.46x | 4.70x | 21.22x | 2.97% |
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
