Company Valuation: Sosandar Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027
Market Cap 1 56.46 58.32 32.27 19.24 13.96 29.04
Change - 3.3% -44.67% -40.38% -27.42% 108%
Enterprise Value (EV) 1 49.74 47.75 23.96 11.95 5.566 20.24
Change - -4% -49.83% -50.1% -53.44% 263.7%
P/E - - - - - 32.5x
PBR 5.32x 3.18x 1.77x 1.07x 0.92x 1.56x
PEG - - - - - -
Capitalization / Revenue 1.92x 1.37x 0.7x 0.52x 0.33x 0.62x
EV / Revenue 1.69x 1.12x 0.52x 0.32x 0.13x 0.43x
EV / EBITDA -217x 25.5x -1,331x 12.2x 3.34x 8.43x
EV / EBIT -91.1x 29.2x -71.7x 66x 13x 18.4x
EV / FCF -21.5x -25x -11.5x -15.2x 1.57x 16.3x
FCF Yield -4.65% -4% -8.73% -6.56% 63.7% 6.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - 0.004
Distribution rate - - - - - -
Net sales 1 29.46 42.45 46.28 37.13 42.28 47
EBITDA 1 -0.229 1.872 -0.018 0.983 1.665 2.4
EBIT 1 -0.546 1.637 -0.334 0.181 0.428 1.1
Net income 1 - - - - 0.355 1.1
Net Debt 1 -6.721 -10.58 -8.313 -7.284 -8.397 -8.8
Reference price 2 0.2550 0.2350 0.1300 0.0775 0.0625 0.1300
Nbr of stocks (in thousands) 221,408 248,183 248,227 248,227 223,404 223,404
Announcement Date 7/12/22 7/11/23 7/16/24 7/15/25 7/14/26 -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.43x8.43x - 39.19M
26.94x4.16x14.7x3.3% 211B
48.05x5.92x24.64x0.77% 154B
32.64x3.12x20.86x0.7% 81.87B
53.71x2.97x11.46x1.19% 40.63B
23.81x4.27x17.09x0.98% 32.8B
23.04x1.53x8.64x4.08% 30.13B
19.35x2.68x12x2.16% 24.16B
31.87x1.85x15.72x-.--% 22.95B
15.6x1.84x7.85x4.11% 11.1B
Average 30.56x 2.88x 14.14x 1.92% 60.92B
Weighted average by Cap. 34.16x 4.07x 17.47x 1.93%

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. SOS Stock
  4. Valuation Sosandar Plc