Company Valuation: Rosslyn Data Technologies plc

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21.24 8.497 2.634 1.722 2.267 2.181 - -
Change - -60% -69% -34.63% 31.69% -3.8% - -
Enterprise Value (EV) 1 15.45 6.097 2.634 1.403 2.267 2.481 2.181 2.181
Change - -60.54% -56.8% -46.74% 61.63% 9.43% -12.09% 0%
P/E -10.4x -2.55x - -0.39x - - - -
PBR - - - - - -3.7x - -
PEG - -0x - - - - - -
Capitalization / Revenue 2.86x 3.11x 0.87x 0.6x 0.75x 0.73x 0.57x 0.51x
EV / Revenue 2.08x 2.23x 0.87x 0.49x 0.75x 0.83x 0.57x 0.51x
EV / EBITDA -77.3x -1.65x - -0.56x -1.13x -1.55x -4.36x 21.8x
EV / EBIT -10.2x -1.52x - -0.4x -0.83x -1.08x -1.82x -4.36x
EV / FCF - -2.71x - -0.63x -1.64x -1.55x -3.64x -
FCF Yield - -37% - -160% -60.8% -64.5% -27.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.3 -0.49 - -0.251 - - - -
Distribution rate - - - - - - - -
Net sales 1 7.417 2.731 3.012 2.854 3.005 3 3.8 4.3
EBITDA 1 -0.2 -3.7 - -2.5 -2.013 -1.6 -0.5 0.1
EBIT 1 -1.512 -4.011 - -3.543 -2.718 -2.3 -1.2 -0.5
Net income 1 -1.972 -3.362 0.372 -3.359 - -2.5 - -
Net Debt 1 -5.791 -2.4 - -0.319 - 0.3 - -
Reference price 2 3.1250 1.2500 0.3875 0.0975 0.0330 0.0185 0.0185 0.0185
Nbr of stocks (in thousands) 6,797 6,797 6,797 17,659 68,707 117,903 - -
Announcement Date 9/30/21 10/31/22 10/31/23 10/29/24 10/27/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.83x-1.55x - 2.93M
22.71x8.71x14.46x0.94% 2,925B
98.13x39.64x66.26x-.--% 317B
107.4x34.26x108.36x0.16% 110B
467.28x20.1x80.81x-.--% 92.08B
73.39x14.75x32.18x-.--% 91.05B
142.44x8.38x21.37x-.--% 73.58B
34.62x1.81x14.19x-.--% 63.73B
120.14x5.04x24.92x-.--% 43.94B
-34.72x4.57x21.88x-.--% 37B
Average 114.60x 13.81x 38.29x 0.12% 375.46B
Weighted average by Cap. 46.83x 12.29x 23.98x 0.73%

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. RDT Stock
  4. Valuation Rosslyn Data Technologies plc