|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 172.00 GBX | 0.00% |
|
-2.82% | +2.08% |
| 07-23 | LPA in Boeing Distribution deal; Fonix profit grows | AN |
| 05-22 | Fonix buys back about 1.2 million shares from major investor | AN |
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 | 167.9 | - | - |
| Change | - | 1.68% | 40.9% | 12.21% | -5.9% | -25.5% | - | - |
| Enterprise Value (EV) 1 | 149 | 134.5 | 192.8 | 213 | 203.4 | 143.6 | 141.9 | 139.3 |
| Change | - | -9.73% | 43.35% | 10.49% | -4.53% | -29.42% | -1.18% | -1.83% |
| P/E | - | 18.9x | 24.6x | 22.8x | 20.3x | 15.2x | 14.3x | 12.8x |
| PBR | - | 19.5x | 23x | 22.7x | 21.4x | 15.8x | 12.9x | 10.3x |
| PEG | - | - | 2.81x | 1x | 3.59x | 17.02x | 2.31x | 1.1x |
| Capitalization / Revenue | 3.13x | 2.82x | 3.29x | 3.15x | 3.1x | 2.07x | 1.92x | 1.74x |
| EV / Revenue | 3.13x | 2.51x | 2.97x | 2.8x | 2.79x | 1.77x | 1.63x | 1.44x |
| EV / EBITDA | 16.9x | 13.1x | 16.7x | 15.6x | 14x | 8.86x | 8.18x | 7.25x |
| EV / EBIT | 17.9x | 13.9x | 18.1x | 16.6x | 15x | 9.77x | 8.89x | 7.89x |
| EV / FCF | - | 25.4x | 17.9x | 28.6x | 58.7x | 11.4x | 12.6x | 11.1x |
| FCF Yield | - | 3.94% | 5.6% | 3.5% | 1.7% | 8.78% | 7.93% | 8.98% |
| 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% | 5.41% | 5.76% | 6.19% |
| EPS 2 | - | 0.08 | 0.087 | 0.106 | 0.112 | 0.113 | 0.12 | 0.134 |
| Distribution rate | - | 81.3% | 83.3% | 78.3% | 78.6% | 82.3% | 82.5% | 79.5% |
| Net sales 1 | 47.67 | 53.65 | 64.92 | 76.09 | 72.78 | 81.3 | 87.25 | 96.45 |
| EBITDA 1 | 8.812 | 10.26 | 11.57 | 13.69 | 14.55 | 16.2 | 17.35 | 19.2 |
| EBIT 1 | 8.305 | 9.673 | 10.64 | 12.87 | 13.54 | 14.7 | 15.95 | 17.65 |
| Net income 1 | - | 8.026 | 8.797 | 10.62 | 11.14 | 11.2 | 11.9 | 13.2 |
| Net Debt 1 | - | -16.99 | -20.65 | -26.48 | -22 | -24.35 | -26.05 | -28.65 |
| Reference price 2 | 1.490 | 1.515 | 2.140 | 2.420 | 2.275 | 1.720 | 1.720 | 1.720 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.22x | 1.77x | 8.86x | 5.41% | 227M | |
| 23.55x | 3.79x | 13.24x | 2.85% | 224B | |
| -115.86x | 18.44x | 106.47x | -.--% | 115B | |
| 13.01x | 1.44x | 7.55x | 3.69% | 108B | |
| 15.89x | 2.91x | 10.99x | 5.17% | 93.24B | |
| 20.57x | 5.38x | 13.22x | 2.77% | 61.92B | |
| 15.39x | 2.25x | 9.54x | 5.07% | 50B | |
| 21.69x | 1.61x | 10.15x | 0.88% | 40.89B | |
| 20.74x | 1.69x | 10.38x | 1.41% | 40.43B | |
| 18.48x | 2.37x | 11.38x | 4.68% | 38.57B | |
| Average | 4.87x | 4.17x | 20.18x | 3.19% | 77.09B | |
| Weighted average by Cap. | -0.83x | 5.26x | 25.38x | 2.87% |
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
Select your edition
All financial news and data tailored to specific country editions
