Valuation Rosslyn Data Technologies plc

Stocks

Delayed London S.E. Other stock markets 03:02:21 2026-07-09 EDT			5-day change	1st Jan Change
1.900 ^GBX	+2.70%		+2.70%	-43.28%

04-23	Rosslyn Data inks contract renewals worth USD1.5 million	AN
04-23	Rosslyn Data Technologies Bags $1.5 Million Contract Renewals	MT

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROSSLYN DATA TECHNOLOGIES PLC	-	0.83x	-1.55x	-	2.91M
MICROSOFT CORPORATION	22.11x	8.49x	14.12x	0.96%	2,848B
PALANTIR TECHNOLOGIES INC.	98.02x	39.59x	66.18x	-.--%	317B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	127.52x	40.72x	128.79x	0.14%	131B
CADENCE DESIGN SYSTEMS, INC.	83.13x	16.71x	36.3x	-.--%	103B
DATADOG, INC.	496.77x	20.32x	81.83x	-.--%	92.94B
SYNOPSYS, INC.	160.57x	9.37x	23.15x	-.--%	83.2B
SEA LIMITED	34.81x	1.84x	14.38x	-.--%	64.5B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	128.07x	5.37x	26.33x	-.--%	46.67B
ROBLOX CORPORATION	-36.49x	4.88x	23.41x	-.--%	39.46B
Average	123.83x	14.81x	41.29x	0.12%	372.51B
Weighted average by Cap.	49.81x	12.62x	25.33x	0.74%