Company Valuation: Orient Telecoms Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2.75 2.5 1.2 1 0.4 0.4
Change - -9.09% -52% -16.67% -60% 0%
Enterprise Value (EV) 1 2.582 2.328 1.075 0.7139 -0.1307 0.3678
Change - -9.83% -53.84% -33.57% -118.31% 381.35%
P/E 32.9x 72x 29.8x 37.9x -1.67x -5.19x
PBR 6.04x 5.03x 2.22x 1.85x 1.31x 1.87x
PEG - -1.2x 1.8x -1.1x 0x 0.1x
Capitalization / Revenue 3.41x 4.09x 2.59x 2.66x 1.85x 1.29x
EV / Revenue 3.2x 3.81x 2.32x 1.9x -0.61x 1.19x
EV / EBITDA 13.7x 17.3x 7.67x 6.01x 0.61x -4.32x
EV / EBIT 28.8x 63.4x 24.3x 15.5x 0.56x -4.29x
EV / FCF 19.4x 15.4x -14.8x 6.61x -0.39x -0.8x
FCF Yield 5.15% 6.51% -6.77% 15.1% -256% -125%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008357 0.003471 0.004031 0.002642 -0.024 -0.007703
Distribution rate - - - - - -
Net sales 1 0.8071 0.6115 0.4634 0.3766 0.2161 0.31
EBITDA 1 0.1885 0.1342 0.1402 0.1189 -0.2137 -0.0851
EBIT 1 0.0895 0.0367 0.0442 0.0459 -0.2324 -0.0857
Net income 1 0.0836 0.0347 0.0403 0.0264 -0.2402 -0.077
Net Debt 1 -0.1681 -0.1718 -0.1254 -0.2861 -0.5307 -0.0322
Reference price 2 0.2750 0.2500 0.1200 0.1000 0.0400 0.0400
Nbr of stocks (in thousands) 10,000 10,000 10,000 10,000 10,000 10,000
Announcement Date 9/9/21 8/8/22 7/31/23 7/31/24 8/19/25 7/30/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 605K
23.16x3.74x13.06x2.9% 220B
-111.48x17.73x102.37x-.--% 110B
12.66x1.4x7.35x3.79% 105B
15.37x2.81x10.61x5.35% 90.13B
20.38x5.34x13.12x2.8% 61.17B
15.26x2.23x9.45x5.12% 49.53B
20.92x1.54x9.77x0.91% 39.27B
18.19x2.33x11.18x4.78% 37.92B
20.19x1.65x10.09x1.45% 39.19B
Average 3.85x 4.31x 20.78x 3.01% 75.21B
Weighted average by Cap. -0.23x 5.09x 24.41x 2.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ORNT Stock
  4. Valuation Orient Telecoms Plc