BIG TECHNOLOGIES PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 142 GBX | -0.35% |
|
-3.40% | -19.77% |
| Mar. 26 | Big Technologies revenue rises but profit drops on higher costs | AN |
| Mar. 26 | Dr Martens cut to 'sell'; BofA likes Tullow | AN |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 937.6 | 782.6 | 510.7 | 407.6 | - | - |
| Enterprise Value (EV) 1 | 889.7 | 715.9 | 424.8 | 298.8 | 275.7 | 250.8 |
| P/E ratio | 73.9 x | 41.5 x | 31.1 x | 33.4 x | 26.9 x | 20 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 24.9 x | 15.6 x | 9.25 x | 7.98 x | 7.51 x | 7 x |
| EV / Revenue | 23.6 x | 14.3 x | 7.69 x | 5.85 x | 5.08 x | 4.31 x |
| EV / EBITDA | 43.3 x | 23.5 x | 12.9 x | 10.6 x | 9.11 x | 7.69 x |
| EV / FCF | - | 38.6 x | 19.2 x | 14 x | 13.1 x | 11 x |
| FCF Yield | - | 2.59% | 5.21% | 7.14% | 7.63% | 9.09% |
| Price to Book | - | 7.63 x | 4.36 x | 2.88 x | 2.48 x | 2.16 x |
| Nbr of stocks (in thousands) | 288,505 | 290,400 | 288,513 | 287,013 | - | - |
| Reference price 2 | 3.250 | 2.695 | 1.770 | 1.420 | 1.420 | 1.420 |
| Announcement Date | 3/24/22 | 3/29/23 | 3/26/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 29.59 | 37.63 | 50.16 | 55.22 | 51.04 | 54.29 | 58.26 |
| EBITDA 1 | - | 20.57 | 30.46 | 33 | 28.13 | 30.25 | 32.59 |
| EBIT 1 | - | 17.93 | 27.11 | 28.25 | 23.62 | 25.35 | 27.55 |
| Operating Margin | - | 47.66% | 54.05% | 51.15% | 46.27% | 46.7% | 47.29% |
| Earnings before Tax (EBT) 1 | - | 13.72 | 21 | 19.37 | 19.43 | 23.18 | 28.64 |
| Net income 1 | - | 12.79 | 19.96 | 17.58 | 13.5 | 16.8 | 22.83 |
| Net margin | - | 33.99% | 39.79% | 31.84% | 26.45% | 30.95% | 39.2% |
| EPS 2 | 0.0418 | 0.0440 | 0.0650 | 0.0570 | 0.0425 | 0.0528 | 0.0708 |
| Free Cash Flow 1 | - | - | 18.55 | 22.14 | 21.34 | 21.03 | 22.79 |
| FCF margin | - | - | 36.98% | 40.09% | 41.81% | 38.74% | 39.13% |
| FCF Conversion (EBITDA) | - | - | 60.9% | 67.08% | 75.87% | 69.53% | 69.93% |
| FCF Conversion (Net income) | - | - | 92.94% | 125.93% | 158.08% | 125.2% | 99.83% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 7/26/21 | 3/24/22 | 3/29/23 | 3/26/24 | - | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 48 | 66.8 | 85.9 | 109 | 132 | 157 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 18.6 | 22.1 | 21.3 | 21 | 22.8 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 0.3500 | 0.4100 | 0.4900 | 0.5700 | 0.6600 |
| Cash Flow per Share 2 | - | - | 0.0800 | 0.0900 | 0.0900 | 0.0900 | 0.0900 |
| Capex 1 | - | 0.14 | 5.37 | 5.87 | 5.6 | 6 | 4.27 |
| Capex / Sales | - | 0.36% | 10.71% | 10.63% | 10.97% | 11.05% | 7.32% |
| Announcement Date | 7/26/21 | 3/24/22 | 3/29/23 | 3/26/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.42
GBP
Average target price
1.693
GBP
Spread / Average Target
+19.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -19.77% | 515M | |
| +33.12% | 77.21B | |
| +63.16% | 73.69B | |
| -6.03% | 33.77B | |
| -11.00% | 30.85B | |
| -9.36% | 14.19B | |
| -8.49% | 10.54B | |
| +9.39% | 10.07B | |
| -7.51% | 9.76B | |
| +31.13% | 8.64B |
- Stock Market
- Equities
- BIG Stock
- Financials Big Technologies PLC
