WISHBONE GOLD PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.2 GBX | -4.00% |
|
-4.00% | -11.11% |
| Mar. 15 | Wishbone Gold reveals "spectacular" results at Cottesloe site | AN |
| Mar. 15 | AIM WINNERS & LOSERS: Wishbone Gold jumps on "positive drilling" | AN |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6.853 | 4.644 | 0.5407 | 24 | 14.69 | 9.647 |
| Enterprise Value (EV) 2 | 7.488 | 5.065 | 0.7297 | 21.83 | 11.68 | 8.143 |
| P/E ratio | -7.51 x | -1.34 x | -0.25 x | -13.6 x | -11.3 x | -7.71 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.83 x | 0.43 x | 0.05 x | - | - | - |
| EV / Revenue | 0.91 x | 0.46 x | 0.07 x | - | - | - |
| EV / EBITDA | - | -5,797,683 x | -504,975 x | -23,555,351 x | -10,031,338 x | - |
| EV / FCF | -7.81 x | 85.6 x | -3.53 x | -14.6 x | -18.8 x | -2.38 x |
| FCF Yield | -12.8% | 1.17% | -28.3% | -6.83% | -5.31% | -42% |
| Price to Book | 3.38 x | 2.94 x | 8.23 x | 6.36 x | 3.37 x | 1.63 x |
| Nbr of stocks (in thousands) | 13,053 | 26,539 | 28,459 | 149,969 | 173,795 | 198,913 |
| Reference price 3 | 0.5250 | 0.1750 | 0.0190 | 0.1600 | 0.0845 | 0.0485 |
| Announcement Date | 6/18/18 | 6/28/19 | 9/30/20 | 6/30/21 | 6/30/22 | 6/29/23 |
1GBP in Million2USD in Million3GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 8.241 | 10.9 | 10.76 | - | - | - |
| EBITDA | - | -0.8737 | -1.445 | -0.9267 | -1.165 | - |
| EBIT 1 | -0.8007 | -0.9112 | -1.482 | -0.9517 | -1.184 | -1.079 |
| Operating Margin | -9.72% | -8.36% | -13.78% | - | - | - |
| Earnings before Tax (EBT) 1 | -0.913 | -1.89 | -2.16 | -0.8222 | -1.248 | -1.103 |
| Net income 1 | -0.913 | -1.89 | -2.16 | -0.8904 | -1.24 | -1.14 |
| Net margin | -11.08% | -17.35% | -20.07% | - | - | - |
| EPS 2 | -0.0699 | -0.1308 | -0.0771 | -0.0118 | -0.007455 | -0.006287 |
| Free Cash Flow 1 | -0.9593 | 0.0591 | -0.2067 | -1.491 | -0.6205 | -3.419 |
| FCF margin | -11.64% | 0.54% | -1.92% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/18/18 | 6/28/19 | 9/30/20 | 6/30/21 | 6/30/22 | 6/29/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.64 | 0.42 | 0.19 | - | - | - |
| Net Cash position 1 | - | - | - | 2.17 | 3 | 1.5 |
| Leverage (Debt/EBITDA) | - | -0.4821 x | -0.1308 x | - | - | - |
| Free Cash Flow 1 | -0.96 | 0.06 | -0.21 | -1.49 | -0.62 | -3.42 |
| ROE (net income / shareholders' equity) | -48.5% | -114% | -321% | -42.9% | -35% | -21.4% |
| ROA (Net income/ Total Assets) | -10.2% | -21.2% | -64.4% | -24.3% | -19.6% | -12.2% |
| Assets 1 | 8.962 | 8.91 | 3.352 | 3.658 | 6.319 | 9.341 |
| Book Value Per Share 2 | 0.1600 | 0.0600 | 0 | 0.0300 | 0.0300 | 0.0300 |
| Cash Flow per Share 2 | 0.0200 | 0 | 0 | 0.0100 | 0.0200 | 0.0100 |
| Capex 1 | 0.25 | - | - | - | - | - |
| Capex / Sales | 3.03% | - | - | - | - | - |
| Announcement Date | 6/18/18 | 6/28/19 | 9/30/20 | 6/30/21 | 6/30/22 | 6/29/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.11% | 4.53M | |
| +3.24% | 49.27B | |
| +19.45% | 32.63B | |
| -2.42% | 29.96B | |
| +12.88% | 24.43B | |
| +10.62% | 11.31B | |
| +27.61% | 9.95B | |
| -.--% | 8.61B | |
| +14.84% | 8.27B | |
| +2.99% | 8.19B |
- Stock Market
- Equities
- WSBN Stock
- Financials Wishbone Gold Plc
