Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
38.6 GBX | +1.05% | +0.78% | +2.12% |
May. 03 | Accrol Group supports increased offer from Navigator | AN |
May. 03 | Accrol Group Directors Back Navigator Co.'s Increased Takeover Bid | MT |
Valuation
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 52.72 | 69.31 | 205.5 | 72.07 | 102 | 123.1 | - | - |
Enterprise Value (EV) 1 | 79.82 | 97.21 | 241.1 | 99.57 | 128.8 | 153.8 | 146.3 | 147.8 |
P/E ratio | - | - | - | - | - | - | - | - |
Yield | - | - | 0.76% | - | - | 0.65% | 0.78% | - |
Capitalization / Revenue | 0.44 x | 0.51 x | 1.5 x | 0.45 x | 0.42 x | 0.6 x | 0.58 x | 0.55 x |
EV / Revenue | 0.67 x | 0.72 x | 1.77 x | 0.62 x | 0.53 x | 0.74 x | 0.68 x | 0.66 x |
EV / EBITDA | 79.2 x | 9.17 x | 15.4 x | 11 x | 8.29 x | 7.26 x | 6.62 x | 6.5 x |
EV / FCF | 31.8 x | 6.17 x | 39.3 x | -12.5 x | 19.2 x | 16.3 x | 15.1 x | 16.9 x |
FCF Yield | 3.14% | 16.2% | 2.54% | -7.99% | 5.22% | 6.14% | 6.64% | 5.9% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 195,247 | 195,247 | 311,355 | 318,878 | 318,878 | 318,878 | - | - |
Reference price 2 | 0.2700 | 0.3550 | 0.6600 | 0.2260 | 0.3200 | 0.3860 | 0.3860 | 0.3860 |
Announcement Date | 9/3/19 | 9/2/20 | 7/14/21 | 9/6/22 | 9/26/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 119.1 | 134.8 | 136.6 | 159.4 | 241.9 | 206.8 | 213.6 | 224.3 |
EBITDA 1 | 1.008 | 10.6 | 15.64 | 9.056 | 15.55 | 21.19 | 22.09 | 22.76 |
EBIT 1 | -1.48 | 6.399 | 10.86 | 3.199 | 10.59 | 15.86 | 16.54 | 16.75 |
Operating Margin | -1.24% | 4.75% | 7.95% | 2.01% | 4.38% | 7.67% | 7.74% | 7.47% |
Earnings before Tax (EBT) | -14.02 | -1.891 | - | - | - | - | - | - |
Net income | -11.75 | -1.579 | - | - | - | - | - | - |
Net margin | -9.86% | -1.17% | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 2.509 | 15.75 | 6.133 | -7.952 | 6.724 | 9.454 | 9.711 | 8.728 |
FCF margin | 2.11% | 11.69% | 4.49% | -4.99% | 2.78% | 4.57% | 4.55% | 3.89% |
FCF Conversion (EBITDA) | 248.91% | 148.58% | 39.2% | - | 43.24% | 44.61% | 43.95% | 38.35% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | 0.005000 | - | - | 0.002500 | 0.003000 | - |
Announcement Date | 9/3/19 | 9/2/20 | 7/14/21 | 9/6/22 | 9/26/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 27.1 | 27.9 | 35.6 | 27.5 | 26.8 | 30.8 | 23.2 | 24.7 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 26.88 x | 2.632 x | 2.275 x | 3.037 x | 1.723 x | 1.452 x | 1.051 x | 1.086 x |
Free Cash Flow 1 | 2.51 | 15.7 | 6.13 | -7.95 | 6.72 | 9.45 | 9.71 | 8.73 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 3.58 | 3.68 | 9.11 | 4.99 | 8.7 | 3.25 | 3.75 | - |
Capex / Sales | 3.01% | 2.73% | 6.67% | 3.13% | 3.6% | 1.57% | 1.76% | - |
Announcement Date | 9/3/19 | 9/2/20 | 7/14/21 | 9/6/22 | 9/26/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+2.12% | 154M | |
+12.23% | 388B | |
+10.21% | 132B | |
+16.52% | 76.2B | |
-16.82% | 62.43B | |
-9.10% | 47.67B | |
-10.82% | 36.76B | |
+5.49% | 34.51B | |
+9.88% | 17.86B | |
+10.61% | 15.35B |
- Stock Market
- Equities
- ACRL Stock
- Financials Accrol Group Holdings plc