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.($)
- - - - 602K
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 74.64B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!