|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 342.50 GBX | -3.52% |
|
-5.91% | +13.22% |
| 07-29 | FirstGroup expects lower adjusted earnings as sells Mistral to Tracsis | AN |
| 07-29 | WINNERS & LOSERS: Mobico raises outlook; Hargreaves Services profit up | AN |
Company Valuation: Tracsis plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 287.4 | 265.2 | 257.5 | 194.1 | 113 | 102 | - | - |
| Change | - | -7.73% | -2.9% | -24.65% | -41.78% | -9.73% | - | - |
| Enterprise Value (EV) 1 | 262.1 | 250.3 | 242.2 | 174.3 | 89.59 | 79.66 | 104.4 | 94.55 |
| Change | - | -4.5% | -3.21% | -28.05% | -48.59% | -11.09% | 31.04% | -9.42% |
| P/E | 125x | 181x | - | 403x | 225x | -126x | 23.6x | 20.4x |
| PBR | 5.06x | 4.37x | 3.79x | 2.83x | 1.74x | 1.63x | 1.54x | 1.44x |
| PEG | - | -4.9x | - | - | 35.78x | 0x | -0x | 1.3x |
| Capitalization / Revenue | 5.72x | 3.86x | 3.14x | 2.4x | 1.38x | 1.22x | 1.08x | 1.03x |
| EV / Revenue | 5.22x | 3.64x | 2.95x | 2.15x | 1.09x | 0.95x | 1.11x | 0.95x |
| EV / EBITDA | 20.2x | 17.7x | 15.2x | 13.7x | 7.13x | 5.95x | 6.2x | 5.05x |
| EV / EBIT | 23x | 20.2x | 17.5x | 16.8x | 8.88x | 7.36x | 7.48x | 5.95x |
| EV / FCF | 29.3x | 35.5x | 30.2x | 24.9x | 9.1x | 13.7x | 12.6x | 9.13x |
| FCF Yield | 3.42% | 2.82% | 3.32% | 4.02% | 11% | 7.31% | 7.93% | 11% |
| Dividend per Share 2 | - | 0.02 | 0.022 | 0.024 | 0.026 | 0.0277 | 0.0318 | 0.0354 |
| Rate of return | - | 0.22% | 0.26% | 0.38% | 0.68% | 0.81% | 0.93% | 1.03% |
| EPS 2 | 0.0782 | 0.0495 | - | 0.0159 | 0.0169 | -0.0272 | 0.1451 | 0.1683 |
| Distribution rate | - | 40.4% | - | 151% | 154% | -102% | 21.9% | 21% |
| Net sales 1 | 50.24 | 68.72 | 82.02 | 81.02 | 81.89 | 83.68 | 94.04 | 99.36 |
| EBITDA 1 | 12.98 | 14.16 | 15.95 | 12.76 | 12.57 | 13.39 | 16.85 | 18.73 |
| EBIT 1 | 11.38 | 12.39 | 13.84 | 10.39 | 10.09 | 10.83 | 13.95 | 15.88 |
| Net income 1 | 2.356 | 1.502 | 6.807 | 0.488 | 0.52 | 0.1 | 4.4 | 5.1 |
| Net Debt 1 | -25.39 | -14.97 | -15.31 | -19.77 | -23.39 | -22.33 | 2.391 | -7.438 |
| Reference price 2 | 9.800 | 8.950 | 8.600 | 6.400 | 3.800 | 3.425 | 3.425 | 3.425 |
| Nbr of stocks (in thousands) | 29,331 | 29,635 | 29,947 | 30,322 | 29,732 | 29,779 | - | - |
| Announcement Date | 11/10/21 | 11/9/22 | 11/15/23 | 11/20/24 | 11/20/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -126.15x | 0.95x | 5.95x | 0.81% | 137M | |
| 23.66x | 8.73x | 14.24x | 0.86% | 3,451B | |
| 91.04x | 36.73x | 61.23x | -.--% | 295B | |
| 484.04x | 20.87x | 83.79x | -.--% | 95.39B | |
| 70.97x | 14.93x | 31.47x | -.--% | 93.64B | |
| 144.06x | 8.46x | 21.6x | -.--% | 74.44B | |
| 35.52x | 1.87x | 14.62x | -.--% | 65.38B | |
| 118.38x | 5.19x | 25.41x | -.--% | 45.42B | |
| 20.14x | 3.78x | 10.43x | 1.4% | 30.53B | |
| 93.27x | 4.83x | 23.25x | -.--% | 29.95B | |
| Average | 95.49x | 10.63x | 29.20x | 0.31% | 418.07B | |
| Weighted average by Cap. | 43.81x | 10.90x | 19.82x | 0.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TRCS Stock
- Valuation Tracsis plc
Select your edition
All financial news and data tailored to specific country editions
