| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 108 | 143 | 207 | 237 | 282 | 350 | | Operating income (EBITDA) | 2,40 | 20,4 | 9,90 | 26,6 | 36,0 | - | | Operating profit (EBIT) | -4,30 | 12,0 | -1,90 | 14,7 | 23,5 | 42,9 | | Pre-Tax Profit (EBT) | 0,50 | - | -6,30 | 0,60 | 9,40 | - | | Net income | - | - | -1,70 | 4,20 | 9,10 | - | | EPS (PNC) | 0,03 | - | -0,11 | 0,42 | 0,85 | 1,48 | | Dividend per Share (PNC) | - | - | - | 0,03 | 0,06 | 0,22 | | Yield | - | - | - | 0,27% | 0,57% | 2,22% | | Announcement Date | 12/06/2010
07:03am | 11/07/2011
07:00am | 03/28/2013
07:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 28,1 | 90,0 | 88,1 | 98,2 | 94,3 | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 2,40 | 20,4 | 9,90 | 26,6 | 36,0 | - | Leverage
(Debt/EBITDA) | 11,7x | 4,41x | 8,90x | 3,69x | 2,62x | - | | Capital Expenditure | - | - | 14,3 | 9,25 | 9,00 | 8,00 | | Book Value Per Share (BVPS) | - | 9,17 PNC | 9,42 PNC | 9,61 PNC | 10,3 PNC | 12,2 PNC | | Cash Flow per Share | -1,57 PNC | - | -2,10 PNC | 1,03 PNC | 1,57 PNC | 1,97 PNC | | Announcement Date | 12/06/2010
07:03am | 11/07/2011
07:00am | 03/28/2013
07:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
23,8x |
11,7x |
|
Capitalization / Revenue
|
0,70x |
0,59x |
|
EV / Revenue
|
1,11x |
0,92x |
|
EV / EBITDA
|
9,92x |
7,22x |
|
Yield (DPS / Price)
|
0,27% |
0,57% |
|
|
|
