Company Valuation: IXICO plc

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 38.52 16.13 9.187 4.473 12.28 19.08 -
Change - -58.13% -43.05% -51.32% 174.54% 55.39% -
Enterprise Value (EV) 1 32.43 10.36 5.156 2.686 8.742 9.479 13.38
Change - -68.05% -50.24% -47.91% 225.51% 8.44% 41.14%
P/E Ratio 25.6x 16.5x -7.79x -2.23x -7.16x -5.47x -6.73x
PBR - - - - 1.01x 1.01x 1.18x
PEG - -0.5x 0x -0x 0.1x 0.4x 0.4x
Capitalization / Revenue 4.19x 1.87x 1.38x 0.78x 1.88x 2.54x 2.12x
EV / Revenue 3.53x 1.2x 0.77x 0.47x 1.34x 1.26x 1.49x
EV / EBITDA 19.1x 6.91x -6.44x -1.58x -6.49x -4.51x -5.57x
EV / EBIT 27.5x 11.4x -3.59x -1.25x -3.42x -3.79x -4.61x
EV / FCF - - -3.1x -1.22x -4.22x -2.87x -3.43x
FCF Yield - - -32.2% -82% -23.7% -34.8% -29.1%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.0312 0.0203 -0.0244 -0.0414 -0.0185 -0.016 -0.013
Distribution rate - - - - - - -
Net sales 1 9.19 8.643 6.665 5.766 6.534 7.5 9
EBITDA 1 1.7 1.5 -0.8 -1.7 -1.346 -2.1 -2.4
EBIT 1 1.181 0.908 -1.437 -2.154 -2.554 -2.5 -2.9
Net income 1 1.575 1.035 -1.178 -2.001 -1.651 -2.4 -2.8
Net Debt 1 -6.087 -5.769 -4.031 -1.787 -3.537 -9.6 -5.7
Reference price 2 0.8000 0.3350 0.1900 0.0925 0.1325 0.0875 0.0875
Nbr of stocks (in thousands) 48,151 48,151 48,351 48,351 92,669 218,048 -
Announcement Date 12/7/21 12/7/22 12/5/23 12/4/24 12/9/25 - -
1GBP in Million2GBP
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.47x1.26x-4.51x - 25.64M
29.89x5.3x16.42x1.1% 43.58B
-20.13x298.25x-18.37x-.--% 34.03B
21.71x2.51x10.86x-.--% 29.77B
40.01x3.98x25.46x-.--% 29.82B
29.57x7.61x19.57x0.4% 25.42B
27.44x4.4x20.03x-.--% 13.35B
22.01x1.91x8.41x1.21% 12.85B
-20.49x13.48x-20.07x-.--% 12.22B
Average 13.84x 37.63x 6.42x 0.34% 22.34B
Weighted average by Cap. 17.94x 54.78x 8.96x 0.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!