Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.078 GBX | -4.88% | -8.24% | -88.94% |
Apr. 23 | CAP-XX Limited Announces Executive Changes | CI |
Apr. 08 | FTSE 100 Index Closes Up 0.4% Lifted by Miners | DJ |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 12.82 | 12.98 | 33.35 | 20.37 | 10.2 | 2.268 | - | - |
Enterprise Value (EV) 1 | 11.52 | 12.98 | 34 | 19.39 | 10.2 | 2.836 | 2.933 | 2.381 |
P/E ratio | -8.2 x | -4.14 x | -17.1 x | -6.63 x | - | -0.22 x | -0.49 x | 19.5 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 7.45 x | - | 15.2 x | 6.08 x | 5.35 x | 1.03 x | 0.83 x | 0.65 x |
EV / Revenue | 6.69 x | - | 15.5 x | 5.79 x | 5.35 x | 1.29 x | 1.08 x | 0.68 x |
EV / EBITDA | - | - | -158 x | -71.4 x | -14.5 x | -2.23 x | -4.38 x | 9.12 x |
EV / FCF | -7.74 x | - | -13.9 x | - | - | -1.63 x | -28.8 x | 4.23 x |
FCF Yield | -12.9% | - | -7.17% | - | - | -61.3% | -3.48% | 23.6% |
Price to Book | 3.68 x | - | - | - | - | 0.51 x | 1.53 x | 1.53 x |
Nbr of stocks (in thousands) | 324,515 | 439,929 | 456,804 | 509,173 | 716,015 | 2,908,226 | - | - |
Reference price 2 | 0.0395 | 0.0295 | 0.0730 | 0.0400 | 0.0142 | 0.000780 | 0.000780 | 0.000780 |
Announcement Date | 11/8/19 | 11/3/20 | 9/29/21 | 9/29/22 | 9/29/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 1.721 | - | 2.193 | 3.35 | 1.908 | 2.201 | 2.718 | 3.49 |
EBITDA 1 | - | - | -0.2158 | -0.2715 | -0.705 | -1.274 | -0.67 | 0.261 |
EBIT 1 | -1.508 | - | -1.888 | -2.977 | - | -1.689 | -1.09 | -0.159 |
Operating Margin | -87.63% | - | -86.1% | -88.87% | - | -76.74% | -40.1% | -4.56% |
Earnings before Tax (EBT) 1 | -1.508 | - | -1.888 | -2.977 | - | -2.579 | -1.131 | 0.031 |
Net income 1 | -1.508 | -2.692 | -1.888 | -2.977 | - | -2.579 | -1.131 | 0.031 |
Net margin | -87.63% | - | -86.1% | -88.87% | - | -117.17% | -41.61% | 0.89% |
EPS 2 | -0.004820 | -0.007130 | -0.004280 | -0.006030 | - | -0.003620 | -0.001590 | 0.000040 |
Free Cash Flow 1 | -1.488 | - | -2.437 | - | - | -1.74 | -0.102 | 0.563 |
FCF margin | -86.46% | - | -111.16% | - | - | -79.05% | -3.75% | 16.13% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 215.71% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | 1,816.13% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 11/8/19 | 11/3/20 | 9/29/21 | 9/29/22 | 9/29/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | 0.65 | - | - | 0.57 | 0.67 | 0.11 |
Net Cash position 1 | 1.3 | - | - | 0.97 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | -3.017 x | - | - | -0.4458 x | -0.9925 x | 0.433 x |
Free Cash Flow 1 | -1.49 | - | -2.44 | - | - | -1.74 | -0.1 | 0.56 |
ROE (net income / shareholders' equity) | -52.4% | - | - | - | - | -128% | -332% | 9.1% |
ROA (Net income/ Total Assets) | -39% | - | - | - | - | - | - | - |
Assets 1 | 3.866 | - | - | - | - | - | - | - |
Book Value Per Share 2 | 0.0100 | - | - | - | - | 0 | 0 | 0 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 0.17 | - | 0.91 | 0.11 | - | 0.05 | 0.05 | 0.05 |
Capex / Sales | 9.75% | - | 41.66% | 3.42% | - | 2.32% | 1.88% | 1.46% |
Announcement Date | 11/8/19 | 11/3/20 | 9/29/21 | 9/29/22 | 9/29/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-88.94% | 2.85M | |
+11.65% | 110B | |
-4.18% | 28.8B | |
+11.79% | 22.19B | |
-13.66% | 18.27B | |
-7.70% | 17.5B | |
+13.27% | 15.92B | |
-8.40% | 11.75B | |
-1.88% | 10.61B | |
-2.81% | 9.65B |
- Stock Market
- Equities
- CPX Stock
- Financials CAP-XX Limited