Projected Income Statement: Getech Group plc

Forecast Balance Sheet: Getech Group plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -5.1 -3.6 0.2 -0.49 - -0.8 -1.2
Change - 29.41% 105.56% -345% - - -50%
Announcement Date 5/19/22 6/5/23 6/20/24 5/6/25 4/30/26 - -
1GBP in Million
Estimates

Cash Flow Forecast: Getech Group plc

Fiscal Period: December 2021 2022 2023 2024 2026 2027
CAPEX 1 0.029 - 0.892 0.771 0.6 0.5
Change - - - -13.57% - -16.67%
Free Cash Flow (FCF) 1 -0.828 -0.541 -3.729 -1.25 0.9 0.5
Change - 34.66% -589.28% 66.48% - -44.44%
Announcement Date 5/19/22 6/5/23 6/20/24 5/6/25 - -
1GBP in Million
Estimates

Forecast Financial Ratios: Getech Group plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) -24.93% -40.39% -67.88% -12.03% 10.29% 15.09% 15.79%
EBIT Margin (%) -67.57% -62.82% -91.03% -29.56% -5.84% - 3.51%
EBT Margin (%) -67.45% -61.08% -126.8% -33.87% - - 3.51%
Net margin (%) -45.54% -55.78% -127.99% -33.85% - - 3.51%
FCF margin (%) -19.35% -10.67% -92.69% -26.81% - 16.98% 8.77%
FCF / Net Income (%) 42.48% 19.13% 72.42% 79.21% - - 250%

Profitability

       
ROA - - - - - - -
ROE - - -74.76% -32.88% - - 4.2%

Financial Health

       
Leverage (Debt/EBITDA) - - -0.07x - - - -
Debt / Free cash flow - - -0.05x - - - -

Capital Intensity

       
CAPEX / Current Assets (%) 0.68% - 22.17% 16.54% - 11.32% 8.77%
CAPEX / EBITDA (%) -2.72% - -32.66% -137.43% - 75% 55.56%
CAPEX / FCF (%) -3.5% - -23.92% -61.68% - 66.67% 100%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - 0.026 0.027
Change - - - - - - 3.85%
EPS 1 -0.0327 -0.0421 -0.0764 -0.0166 - - 0.0011
Change - -28.75% -81.47% 78.27% - - -
Nbr of stocks (in thousands) 66,867 67,296 67,474 152,514 - 152,514 152,514
Announcement Date 5/19/22 6/5/23 6/20/24 5/6/25 - - -
1GBP
Estimates
2026 *2027 *
P/E Ratio - 19.1x
PBR 0.81x 0.78x
EV / Sales 0.45x 0.35x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.0210GBP
Average target price
0.0400GBP
Spread / Average Target
+90.48%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GTC Stock
  4. Financials Getech Group plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!