Projected Income Statement: Plexus Holdings plc

Forecast Balance Sheet: Plexus Holdings plc

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - -2.49 -2.54 -0.2 -0.7
Change - - - - -2.01% 92.12% -250%
Announcement Date 11/22/21 11/25/22 11/29/23 10/22/24 12/19/25 - -
1GBP in Million
Estimates

Cash Flow Forecast: Plexus Holdings plc

Fiscal Period: June 2024 2025 2026 2027
CAPEX 1 3.064 1.633 2 2.5
Change - -46.7% 22.47% 25%
Free Cash Flow (FCF) 1 1.018 -2.336 -3.8 1.1
Change - -329.47% -62.67% 128.95%
Announcement Date 10/22/24 12/19/25 - -
1GBP in Million
Estimates

Forecast Financial Ratios: Plexus Holdings plc

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) - - - 42.8% -23.95% -64% 31.36%
EBIT Margin (%) - - - 28.33% -72.39% -172% 7.63%
EBT Margin (%) - - - 22.03% -72.89% -176% 5.93%
Net margin (%) - - - 23.05% -72.89% -168% 7.63%
FCF margin (%) - - - 8% -52.13% -152% 9.32%
FCF / Net Income (%) - - - 34.71% 71.52% 90.48% 122.22%

Profitability

       
ROA - - - - - - -
ROE - - - 26.93% -20.68% -35.6% 7.2%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - - - 24.08% 36.44% 80% 21.19%
CAPEX / EBITDA (%) - - - 56.26% -152.19% -125% 67.57%
CAPEX / FCF (%) - - - 300.98% -69.91% -52.63% 227.27%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - 0.1488 0.1336 0.069 0.074
Change - - - - -10.22% -48.34% 7.25%
EPS 1 -0.0409 -0.0742 -0.04 0.0283 -0.027 -0.0246 0.0054
Change - -81.42% 46.09% 170.75% -195.41% 8.89% 121.95%
Nbr of stocks (in thousands) 100,436 100,436 100,436 105,386 172,691 172,691 172,691
Announcement Date 11/22/21 11/25/22 11/29/23 10/22/24 12/19/25 - -
1GBP
Estimates
2026 *2027 *
P/E -1.28x 5.83x
PBR 0.46x 0.43x
EV / Sales 2.1x 0.4x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.0315GBP
Average target price
0.2200GBP
Spread / Average Target
+598.41%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. POS Stock
  4. Financials Plexus Holdings plc