Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
76.4 GBX | +0.53% | +3.95% | +5.38% |
04-25 | React Group backs annual guidance on robust first half performance | AN |
04-04 | React says three new contracts demonstrate demand and opportunities | AN |
Valuation
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 1.807 | 5.234 | 11.05 | 8.66 | 17.45 | 16.38 | - | - |
Enterprise Value (EV) 1 | 1.807 | 3.451 | 10.42 | 7.791 | 17.45 | 15.42 | 13.55 | 11.57 |
P/E ratio | -10.9 x | 26.3 x | - | - | - | - | - | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.58 x | 1.2 x | 1.43 x | 0.63 x | 0.89 x | 0.77 x | 0.72 x | 0.68 x |
EV / Revenue | 0.58 x | 0.79 x | 1.35 x | 0.57 x | 0.89 x | 0.72 x | 0.6 x | 0.48 x |
EV / EBITDA | - | 13.2 x | 13.1 x | 8.18 x | 7.68 x | 6.2 x | 4.77 x | 3.69 x |
EV / FCF | - | - | - | - | 8.31 x | 9.17 x | 8.29 x | 5.89 x |
FCF Yield | - | - | - | - | 12% | 10.9% | 12.1% | 17% |
Price to Book | - | - | - | 0.77 x | 2.26 x | 2.05 x | 1.92 x | 1.65 x |
Nbr of stocks (in thousands) | 8,308 | 9,970 | 10,160 | 20,993 | 21,153 | 21,552 | - | - |
Reference price 2 | 0.2175 | 0.5250 | 1.088 | 0.4125 | 0.8250 | 0.7600 | 0.7600 | 0.7600 |
Announcement Date | 1/31/20 | 1/26/21 | 1/31/22 | 2/7/23 | 2/6/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 3.103 | 4.36 | 7.701 | 13.67 | 19.58 | 21.26 | 22.7 | 23.96 |
EBITDA 1 | - | 0.261 | 0.795 | 0.953 | 2.272 | 2.488 | 2.838 | 3.132 |
EBIT 1 | - | 0.211 | 0.531 | 0.032 | 0.382 | 2.305 | 2.655 | 2.949 |
Operating Margin | - | 4.84% | 6.9% | 0.23% | 1.95% | 10.84% | 11.69% | 12.31% |
Earnings before Tax (EBT) | - | 0.188 | 0.389 | - | - | - | - | - |
Net income | - | 0.188 | - | - | - | - | - | - |
Net margin | - | 4.31% | - | - | - | - | - | - |
EPS | -0.0200 | 0.0200 | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | 2.1 | 1.681 | 1.634 | 1.964 |
FCF margin | - | - | - | - | 10.72% | 7.91% | 7.2% | 8.19% |
FCF Conversion (EBITDA) | - | - | - | - | 92.43% | 67.58% | 57.58% | 62.69% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 1/31/20 | 1/26/21 | 1/31/22 | 2/7/23 | 2/6/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | 1.78 | 0.63 | 0.87 | - | 0.96 | 2.83 | 4.81 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | 2.1 | 1.68 | 1.63 | 1.96 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | 0.5300 | 0.3700 | 0.3700 | 0.4000 | 0.4600 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | - | - | - | - | - | 0.3 | 0.3 | 0.3 |
Capex / Sales | - | - | - | - | - | 1.41% | 1.32% | 1.25% |
Announcement Date | 1/31/20 | 1/26/21 | 1/31/22 | 2/7/23 | 2/6/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+5.38% | 20.61M | |
+18.79% | 5.69B | |
-3.09% | 610M | |
+24.52% | 467M | |
-31.08% | 53.04M |
- Stock Market
- Equities
- REAT Stock
- Financials REACT Group PLC