Financials Intelligent Ultrasound Group plc

Equities

MED

GB00BN791Q39

Professional & Business Education

Market Closed - London S.E. 11:35:23 2024-04-26 am EDT 5-day change 1st Jan Change
8.85 GBX -3.80% Intraday chart for Intelligent Ultrasound Group plc +4.12% -5.35%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Capitalization 1 12.14 22 39.06 41.27 26.64 28.93 28.93
Enterprise Value (EV) 1 6.532 14.7 39.06 36.99 19.96 25.93 26.43
P/E ratio -2.16 x -4.22 x -11.2 x -11.4 x -7.55 x -9.83 x -
Yield - - - - - - -
Capitalization / Revenue 2.28 x 3.72 x - 5.43 x 2.64 x 2.58 x 1.85 x
EV / Revenue 1.23 x 2.48 x - 4.87 x 1.98 x 2.31 x 1.69 x
EV / EBITDA -2.38 x -4.74 x - -14.2 x -10.5 x -16.2 x 17.6 x
EV / FCF - - - - - -6.65 x -88.1 x
FCF Yield - - - - - -15% -1.14%
Price to Book - - - - - 3.05 x 2.95 x
Nbr of stocks (in thousands) 156,628 219,997 269,397 270,653 326,870 326,870 326,870
Reference price 2 0.0775 0.1000 0.1450 0.1525 0.0815 0.0885 0.0885
Announcement Date 3/28/19 3/26/20 4/29/21 5/3/22 4/20/23 - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Net sales 1 5.313 5.916 - 7.596 10.1 11.2 15.6
EBITDA 1 -2.739 -3.1 - -2.614 -1.908 -1.6 1.5
EBIT 1 -3.614 -4.558 - -4.332 -3.672 -3.1 -
Operating Margin -68.02% -77.05% - -57.03% -36.36% -27.68% -
Earnings before Tax (EBT) 1 -3.621 -4.56 - -4.368 -3.702 -3.5 -0.4
Net income 1 -3.417 -4.222 -3.306 -3.61 -2.984 -3.1 -
Net margin -64.32% -71.38% - -47.53% -29.54% -27.68% -
EPS 2 -0.0359 -0.0237 -0.0130 -0.0134 -0.0108 -0.009000 -
Free Cash Flow 1 - - - - - -3.9 -0.3
FCF margin - - - - - -34.82% -1.92%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/28/19 3/26/20 4/29/21 5/3/22 4/20/23 - -
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - - -
Net Cash position 1 5.61 7.3 - 4.28 6.68 3 2.5
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - - - -3.9 -0.3
ROE (net income / shareholders' equity) - - - - - -28% 4.1%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - - - - 0.0300 0.0300
Cash Flow per Share - - - - - - -
Capex 1 0.36 0.36 - 0.5 0.36 2 1.3
Capex / Sales 6.81% 6.01% - 6.62% 3.53% 17.86% 8.33%
Announcement Date 3/28/19 3/26/20 4/29/21 5/3/22 4/20/23 - -
1GBP in Million2GBP
Estimates
  1. Stock Market
  2. Equities
  3. MED Stock
  4. Financials Intelligent Ultrasound Group plc