Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.7 GBX | +27.27% | 0.00% | -70.83% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|
Capitalization 1 | 201.6 | 202 | 67.07 | 23.22 | 25.41 |
Enterprise Value (EV) 1 | 210.6 | 214.9 | 68.37 | 26.83 | 31.77 |
P/E ratio | 152 x | -101 x | 11.2 x | -0.61 x | -1.32 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 5.89 x | 4.75 x | 1.34 x | 1.19 x | 1.54 x |
EV / Revenue | 6.15 x | 5.05 x | 1.36 x | 1.37 x | 1.93 x |
EV / EBITDA | 42.9 x | 171 x | 7.36 x | -3.61 x | -3.83 x |
EV / FCF | 608 x | 209 x | 7.7 x | -5.77 x | -16.1 x |
FCF Yield | 0.16% | 0.48% | 13% | -17.3% | -6.23% |
Price to Book | 3.37 x | 3.47 x | 1.03 x | 0.45 x | 1.23 x |
Nbr of stocks (in thousands) | 55,132 | 55,245 | 55,441 | 97,001 | 106,135 |
Reference price 2 | 3.656 | 3.656 | 1.210 | 0.2394 | 0.2394 |
Announcement Date | 6/13/19 | 5/29/20 | 5/19/21 | 7/25/22 | 6/30/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 17.46 | 34.21 | 42.54 | 50.23 | 19.53 | 16.48 |
EBITDA 1 | 1.322 | 4.904 | 1.256 | 9.293 | -7.425 | -8.295 |
EBIT 1 | 1.032 | 3.069 | -1.638 | 6.264 | -10.56 | -10.91 |
Operating Margin | 5.91% | 8.97% | -3.85% | 12.47% | -54.11% | -66.2% |
Earnings before Tax (EBT) 1 | 0.729 | 0.385 | -2.794 | 5.696 | -31.02 | -25.87 |
Net income 1 | 1.989 | 1.242 | -2.005 | 6.522 | -24.97 | -21.8 |
Net margin | 11.39% | 3.63% | -4.71% | 12.98% | -127.87% | -132.29% |
EPS 2 | 0.0440 | 0.0240 | -0.0363 | 0.1080 | -0.3902 | -0.1810 |
Free Cash Flow 1 | -1.634 | 0.3462 | 1.029 | 8.88 | -4.646 | -1.978 |
FCF margin | -9.36% | 1.01% | 2.42% | 17.68% | -23.79% | -12% |
FCF Conversion (EBITDA) | - | 7.06% | 81.92% | 95.56% | - | - |
FCF Conversion (Net income) | - | 27.88% | - | 136.15% | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 5/1/18 | 6/13/19 | 5/29/20 | 5/19/21 | 7/25/22 | 6/30/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 9 | 12.9 | 1.3 | 3.61 | 6.36 |
Net Cash position 1 | 3.43 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 1.835 x | 10.29 x | 0.14 x | -0.4859 x | -0.7666 x |
Free Cash Flow 1 | -1.63 | 0.35 | 1.03 | 8.88 | -4.65 | -1.98 |
ROE (net income / shareholders' equity) | 21.9% | 3.53% | -3.4% | 10.6% | -43% | -50.8% |
ROA (Net income/ Total Assets) | 5.18% | 3.74% | -1.15% | 4.22% | -7.97% | -11.1% |
Assets 1 | 38.39 | 33.25 | 174.8 | 154.4 | 313.4 | 196.7 |
Book Value Per Share 2 | 0.2500 | 1.090 | 1.050 | 1.180 | 0.5300 | 0.1900 |
Cash Flow per Share 2 | 0.0700 | 0.1000 | 0.0500 | 0.2200 | 0.0600 | 0.0100 |
Capex 1 | 0.33 | 0.35 | 1.26 | 0.76 | 0.59 | 0.04 |
Capex / Sales | 1.9% | 1.03% | 2.95% | 1.51% | 3% | 0.24% |
Announcement Date | 5/1/18 | 6/13/19 | 5/29/20 | 5/19/21 | 7/25/22 | 6/30/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+4.24% | 266B | |
+5.71% | 29.9B | |
+29.29% | 15.07B | |
-13.88% | 13.94B | |
-26.45% | 3.84B | |
+37.17% | 3.58B | |
-8.67% | 3.06B | |
+1.11% | 2.39B | |
-4.73% | 2.3B |
- Stock Market
- Equities
- LUPGF Stock
- LOOP Stock
- Financials LoopUp Group plc