Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
10.3 GBX | -0.96% | +18.39% | +58.46% |
Apr. 25 | EARNINGS AND TRADING: ECO Animal revenue up; Zephyr starts drilling | AN |
Apr. 18 | Tekcapital firm Innovative Eyewear hires Micah Richards as brand rep | AN |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 12.09 | 4.158 | 4.436 | 19.99 | 59.36 | 34.63 |
Enterprise Value (EV) 1 | 10.3 | 2.993 | 3.964 | 19.45 | 55.82 | 34 |
P/E ratio | 2.63 x | 0.74 x | 0.73 x | 2.29 x | 2.03 x | -2.85 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 1.72 x | 0.61 x | 0.57 x | 2.02 x | 2.04 x | -3.72 x |
EV / Revenue | 1.46 x | 0.44 x | 0.51 x | 1.97 x | 1.92 x | -3.66 x |
EV / EBITDA | 2.6 x | 0.66 x | 0.72 x | 2.53 x | 2.06 x | -2.89 x |
EV / FCF | 6.38 x | 0.88 x | 1.24 x | 3.89 x | 3.25 x | - |
FCF Yield | 15.7% | 113% | 80.8% | 25.7% | 30.8% | - |
Price to Book | 1.13 x | 0.26 x | 0.2 x | 0.61 x | 0.87 x | 0.6 x |
Nbr of stocks (in thousands) | 42,655 | 54,353 | 63,728 | 92,828 | 141,542 | 150,692 |
Reference price 2 | 0.2835 | 0.0765 | 0.0696 | 0.2154 | 0.4194 | 0.2298 |
Announcement Date | 5/4/18 | 3/14/19 | 5/6/20 | 4/30/21 | 5/6/22 | 5/26/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 7.036 | 6.833 | 7.717 | 9.883 | 29.05 | -9.301 |
EBITDA 1 | 3.957 | 4.504 | 5.474 | 7.691 | 27.12 | -11.75 |
EBIT 1 | 3.926 | 4.486 | 5.457 | 7.682 | 26.67 | -11.84 |
Operating Margin | 55.8% | 65.65% | 70.71% | 77.72% | 91.8% | 127.26% |
Earnings before Tax (EBT) 1 | 4.153 | 4.556 | 5.521 | 7.682 | 26.37 | -11.76 |
Net income 1 | 4.488 | 4.555 | 5.518 | 7.68 | 26.37 | -11.77 |
Net margin | 63.78% | 66.66% | 71.5% | 77.71% | 90.76% | 126.49% |
EPS 2 | 0.1080 | 0.1030 | 0.0950 | 0.0940 | 0.2070 | -0.0806 |
Free Cash Flow 1 | 1.613 | 3.392 | 3.204 | 4.996 | 17.19 | - |
FCF margin | 22.92% | 49.64% | 41.52% | 50.55% | 59.16% | - |
FCF Conversion (EBITDA) | 40.75% | 75.3% | 58.53% | 64.95% | 63.38% | - |
FCF Conversion (Net income) | 35.94% | 74.47% | 58.06% | 65.05% | 65.18% | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 5/4/18 | 3/14/19 | 5/6/20 | 4/30/21 | 5/6/22 | 5/26/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 1.8 | 1.17 | 0.47 | 0.54 | 3.54 | 0.63 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 1.61 | 3.39 | 3.2 | 5 | 17.2 | - |
ROE (net income / shareholders' equity) | 60.1% | 34% | 28.5% | 27.8% | 52.3% | - |
ROA (Net income/ Total Assets) | 33.8% | 20.5% | 17.3% | 17.1% | 32.8% | - |
Assets 1 | 13.29 | 22.2 | 31.86 | 44.85 | 80.34 | - |
Book Value Per Share 2 | 0.2500 | 0.3000 | 0.3500 | 0.3500 | 0.4800 | 0.3800 |
Cash Flow per Share 2 | 0.0400 | 0.0200 | 0.0100 | 0.0100 | 0.0300 | 0 |
Capex 1 | 0.02 | 0.05 | 0 | 0 | 0 | 0.01 |
Capex / Sales | 0.22% | 0.67% | 0.01% | 0.01% | 0.01% | -0.1% |
Announcement Date | 5/4/18 | 3/14/19 | 5/6/20 | 4/30/21 | 5/6/22 | 5/26/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+58.46% | 26.19M | |
-12.74% | 192B | |
+0.71% | 167B | |
+4.87% | 156B | |
+8.04% | 103B | |
+35.15% | 84.35B | |
+11.27% | 82.24B | |
-7.05% | 71.76B | |
-18.37% | 55.03B | |
-8.47% | 43.53B |
- Stock Market
- Equities
- TEK Stock
- Financials Tekcapital plc