Company Valuation: IXICO plc

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026
Capitalization 1 38.52 16.13 9.187 4.473 12.28 10.66
Change - -58.13% -43.05% -51.32% 174.54% -13.21%
Enterprise Value (EV) 1 32.43 10.36 5.156 2.686 8.742 9.557
Change - -68.05% -50.24% -47.91% 225.51% 9.33%
P/E ratio 25.6x 16.5x -7.79x -2.23x -7.16x -6.39x
PBR - - - - 1.01x 1.02x
PEG - -0.5x 0x -0x 0.1x 2.36x
Capitalization / Revenue 4.19x 1.87x 1.38x 0.78x 1.88x 1.42x
EV / Revenue 3.53x 1.2x 0.77x 0.47x 1.34x 1.27x
EV / EBITDA 19.1x 6.91x -6.44x -1.58x -6.49x -7.35x
EV / EBIT 27.5x 11.4x -3.59x -1.25x -3.42x -5.62x
EV / FCF - - -3.1x -1.22x -4.22x -3.82x
FCF Yield - - -32.2% -82% -23.7% -26.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0312 0.0203 -0.0244 -0.0414 -0.0185 -0.018
Distribution rate - - - - - -
Net sales 1 9.19 8.643 6.665 5.766 6.534 7.5
EBITDA 1 1.7 1.5 -0.8 -1.7 -1.346 -1.3
EBIT 1 1.181 0.908 -1.437 -2.154 -2.554 -1.7
Net income 1 1.575 1.035 -1.178 -2.001 -1.651 -1.63
Net Debt 1 -6.087 -5.769 -4.031 -1.787 -3.537 -1.1
Reference price 2 0.8000 0.3350 0.1900 0.0925 0.1325 0.1150
Nbr of stocks (in thousands) 48,151 48,151 48,351 48,351 92,669 92,669
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.($)
-6.39x1.27x-7.35x - 14.26M
38.88x5.65x18.93x0.88% 48.93B
33.47x3.33x14.23x-.--% 40.48B
103.47x6.63x66.61x-.--% 37.42B
55.18x11.32x31.46x0.35% 31.03B
-21.53x6248.57x-20.41x-.--% 23.25B
41.27x6.69x30.41x-.--% 17.21B
Average 34.91x 897.64x 19.12x 0.2% 28.33B
Weighted average by Cap. 45.63x 738.23x 25.31x 0.27%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA