CERES POWER HOLDINGS PLC |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 169 GBX | -5.53% |
|
+15.96% | -7.77% |
| Apr. 17 | BofA cuts Ashmore; JPMorgan lifts Fresnillo | AN |
| Apr. 16 | RBC raises Admiral; Barclays cuts Phoenix Group | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 403.3 | 2,273 | 1,901 | 673.6 | 352.7 | 345.3 | - | - |
| Enterprise Value (EV) 1 | 332.1 | 2,175 | 1,659 | 491.3 | 352.7 | 256.8 | 280.5 | 315.6 |
| P/E ratio | -76.4 x | -145 x | -86.4 x | -14.9 x | -6.52 x | -8.8 x | -11.3 x | -15.3 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 26.4 x | 105 x | 61.8 x | 30.4 x | 15.8 x | 7.04 x | 5.86 x | 5 x |
| EV / Revenue | 21.7 x | 100 x | 53.9 x | 22.2 x | 15.8 x | 5.24 x | 4.76 x | 4.57 x |
| EV / EBITDA | -48.2 x | -218 x | -99.5 x | -11.4 x | -7.01 x | -7.79 x | -12.5 x | -35.8 x |
| EV / FCF | -30.9 x | -115 x | -51.4 x | -7.69 x | - | -5.81 x | -7.68 x | -11.7 x |
| FCF Yield | -3.24% | -0.87% | -1.95% | -13% | - | -17.2% | -13% | -8.54% |
| Price to Book | 4.74 x | 18.7 x | 6.73 x | 2.84 x | - | 2.43 x | 2.7 x | 4.07 x |
| Nbr of stocks (in thousands) | 153,950 | 172,172 | 190,730 | 192,087 | 192,968 | 193,016 | - | - |
| Reference price 2 | 2.620 | 13.20 | 9.965 | 3.507 | 1.828 | 1.789 | 1.789 | 1.789 |
| Announcement Date | 10/2/19 | 3/17/21 | 3/17/22 | 3/24/23 | 4/15/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15.3 | 21.67 | 30.78 | 22.13 | 22.32 | 49.05 | 58.93 | 69.01 |
| EBITDA 1 | -6.886 | -9.955 | -16.68 | -43.23 | -50.3 | -32.96 | -22.37 | -8.808 |
| EBIT 1 | -7.924 | -14.79 | -23.43 | -51.52 | -59.4 | -42.73 | -33.12 | -26.33 |
| Operating Margin | -51.79% | -68.24% | -76.13% | -232.82% | -266.09% | -87.1% | -56.21% | -38.15% |
| Earnings before Tax (EBT) 1 | -7.372 | -14.52 | -23.37 | -49 | -53.61 | -39.98 | -35.24 | -28.41 |
| Net income 1 | -4.834 | -13.17 | -21.4 | -45.12 | -54.01 | -40.38 | -32.92 | -22.65 |
| Net margin | -31.59% | -60.78% | -69.54% | -203.9% | -241.93% | -82.31% | -55.87% | -32.83% |
| EPS 2 | -0.0343 | -0.0912 | -0.1153 | -0.2358 | -0.2803 | -0.2034 | -0.1582 | -0.1171 |
| Free Cash Flow 1 | -10.75 | -18.88 | -32.29 | -63.87 | - | -44.17 | -36.51 | -26.96 |
| FCF margin | -70.27% | -87.1% | -104.93% | -288.61% | - | -90.04% | -61.95% | -39.06% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 10/2/19 | 3/17/21 | 3/17/22 | 3/24/23 | 4/15/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,886 | 12.24 | 17.11 | 13.67 | 9.687 | 12.44 | 11.31 | 11.01 | 27.62 | 27.62 |
| EBITDA | -1.102 | -3.47 | - | -12.16 | - | - | - | - | - | - |
| EBIT 1 | -7.235 | - | - | -15.83 | -25.2 | -26.32 | -28.48 | -30.92 | -22.66 | -22.66 |
| Operating Margin | -0.08% | - | - | -115.82% | -260.17% | -211.52% | -251.83% | -280.72% | -82.06% | -82.06% |
| Earnings before Tax (EBT) | -6.901 | -4.64 | - | -15.66 | - | - | -26.37 | - | - | - |
| Net income | - | - | - | -14.86 | - | - | - | - | - | - |
| Net margin | - | - | - | -108.72% | - | - | - | - | - | - |
| EPS | -0.0316 | - | -0.0362 | -0.0791 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 9/28/20 | 3/17/21 | 9/30/21 | 3/17/22 | 9/22/22 | 3/24/23 | 9/28/23 | 4/15/24 | - | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 71.3 | 97.7 | 242 | 182 | - | 88.5 | 64.8 | 29.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -10.8 | -18.9 | -32.3 | -63.9 | - | -44.2 | -36.5 | -27 |
| ROE (net income / shareholders' equity) | -10.1% | -12.8% | -10.6% | -17.4% | - | -27.1% | -15.9% | -14% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 0.5500 | 0.7100 | 1.480 | 1.240 | - | 0.7400 | 0.6600 | 0.4400 |
| Cash Flow per Share 2 | -0.0200 | -0.0400 | -0.1100 | -0.2700 | - | -0.2000 | -0.1200 | -0.1900 |
| Capex 1 | 7.69 | 9.26 | 7.38 | 12.3 | - | 11.3 | 11.3 | 10.1 |
| Capex / Sales | 50.28% | 42.71% | 23.97% | 55.79% | - | 23% | 19.23% | 14.69% |
| Announcement Date | 10/2/19 | 3/17/21 | 3/17/22 | 3/24/23 | 4/15/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
1.789
GBP
Average target price
3.964
GBP
Spread / Average Target
+121.55%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.13% | 432M | |
| -48.67% | 1.58B | |
| -14.02% | 1.12B | |
| -14.09% | 943M | |
| -42.01% | 419M | |
| -3.07% | 351M | |
| -9.95% | 173M | |
| -16.66% | 71.66M |
- Stock Market
- Equities
- CWR Stock
- Financials Ceres Power Holdings plc
