HARMONY ENERGY INCOME TRUST PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.2 GBX | -2.17% |
|
+4.84% | -31.57% |
| 04-18 | Thor Explorations says production up at Segilola | AN |
| 03-21 | CAP-XX raises funds; Shanta Gold dividend | AN |
Valuation
| Fiscal Period: October | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 234.7 | 164.7 | 123.1 | - | - |
| Enterprise Value (EV) 1 | 110.1 | 146.6 | 240.5 | 212.8 | 219.1 |
| P/E ratio | - | 72.5 x | 1.43 x | 3.61 x | - |
| Yield | 1.79% | 11% | 13.1% | 15.1% | 14.8% |
| Capitalization / Revenue | - | 24.9 x | 1.37 x | 3 x | 3.73 x |
| EV / Revenue | - | 22.2 x | 2.67 x | 5.19 x | 6.64 x |
| EV / EBITDA | - | - | 2.8 x | 5.75 x | 7.56 x |
| EV / FCF | - | -1.38 x | -3.12 x | 19.3 x | - |
| FCF Yield | - | -72.2% | -32% | 5.17% | - |
| Price to Book | - | 0.63 x | 0.41 x | 0.43 x | 0.46 x |
| Nbr of stocks (in thousands) | 210,000 | 227,128 | 227,128 | - | - |
| Reference price 2 | 1.118 | 0.7250 | 0.5420 | 0.5420 | 0.5420 |
| Announcement Date | 2/23/23 | 2/28/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: October | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 6.613 | 90 | 41 | 33 |
| EBITDA 1 | - | - | 86 | 37 | 29 |
| EBIT 1 | 53.02 | 3.137 | 59.94 | 35.23 | 29 |
| Operating Margin | - | 47.43% | 66.6% | 85.93% | 87.88% |
| Earnings before Tax (EBT) 1 | 53.02 | 3.137 | 62.86 | 38.62 | 29 |
| Net income 1 | - | 3.137 | 86 | 37 | 29 |
| Net margin | - | 47.43% | 95.56% | 90.24% | 87.88% |
| EPS 2 | - | 0.0100 | 0.3800 | 0.1500 | - |
| Free Cash Flow 1 | - | -105.8 | -77 | 11 | - |
| FCF margin | - | -1,600.69% | -85.56% | 26.83% | - |
| FCF Conversion (EBITDA) | - | - | - | 29.73% | - |
| FCF Conversion (Net income) | - | - | - | 29.73% | - |
| Dividend per Share 2 | 0.0200 | 0.0800 | 0.0708 | 0.0816 | 0.0800 |
| Announcement Date | 2/23/23 | 2/28/24 | - | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: Oktober | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 117 | 89.7 | 96 |
| Net Cash position 1 | 125 | 18.1 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.365 x | 2.423 x | 3.31 x |
| Free Cash Flow 1 | - | -106 | -77 | 11 | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 1.150 | 1.330 | 1.270 | 1.190 |
| Cash Flow per Share 2 | - | - | -0.2000 | 0.1400 | -0.0200 |
| Capex 1 | - | 101 | 70 | - | - |
| Capex / Sales | - | 1,530.78% | 77.78% | - | - |
| Announcement Date | 2/23/23 | 2/28/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
0.542
GBP
Average target price
1.03
GBP
Spread / Average Target
+90.04%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.57% | 160M | |
| +8.64% | 14.95B | |
| +5.20% | 6.48B | |
| +25.43% | 5.03B | |
| +8.27% | 4.33B | |
| -12.01% | 3.88B | |
| +13.52% | 3.5B | |
| -3.29% | 3.35B | |
| +9.79% | 3.12B | |
| +12.31% | 2.86B |
- Stock Market
- Equities
- HEIT Stock
- Financials Harmony Energy Income Trust Plc
