Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
86 GBX | +2.38% | +11.69% | +57.80% |
May. 24 | Pulsar annual loss widens but remains confident of future growth | AN |
May. 24 | Pulsar Group plc Reports Earnings Results for the Full Year Ended November 30, 2023 | CI |
Valuation
Fiscal Period: November | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 40.8 | 64.24 | 186.9 | 111.7 | 72.79 | 109.8 | - | - |
Enterprise Value (EV) 1 | 40.8 | 65.84 | 177.8 | 109.3 | 72.79 | 107.5 | 105.5 | 105.2 |
P/E ratio | - | -12.6 x | - | - | -6.27 x | -21 x | -430 x | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 3.04 x | 3.37 x | 5.61 x | 1.7 x | 1.17 x | 1.7 x | 1.59 x | 1.53 x |
EV / Revenue | 3.04 x | 3.45 x | 5.34 x | 1.66 x | 1.17 x | 1.67 x | 1.53 x | 1.47 x |
EV / EBITDA | 50.7 x | 96 x | -337 x | 47 x | 10 x | 11.5 x | 9.19 x | 8.79 x |
EV / FCF | - | -74.1 x | - | - | - | 538 x | 32 x | - |
FCF Yield | - | -1.35% | - | - | - | 0.19% | 3.13% | - |
Price to Book | - | 7.07 x | 3.06 x | - | - | 2.41 x | 2.39 x | - |
Nbr of stocks (in thousands) | 76,256 | 72,180 | 127,597 | 127,699 | 127,699 | 127,699 | - | - |
Reference price 2 | 0.5350 | 0.8900 | 1.465 | 0.8750 | 0.5700 | 0.8600 | 0.8600 | 0.8600 |
Announcement Date | 4/6/20 | 3/30/21 | 4/25/22 | 3/5/23 | 5/24/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: November | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 13.43 | 19.07 | 33.3 | 65.71 | 62.4 | 64.5 | 68.86 | 71.67 |
EBITDA 1 | 0.805 | 0.686 | -0.528 | 2.327 | 7.263 | 9.325 | 11.48 | 11.97 |
EBIT 1 | -1.058 | -1.307 | -3.013 | -3.126 | 1.574 | 2.23 | 4.01 | 3.85 |
Operating Margin | -7.88% | -6.85% | -9.05% | -4.76% | 2.52% | 3.46% | 5.82% | 5.37% |
Earnings before Tax (EBT) 1 | - | -5.746 | - | - | -10.83 | -4.85 | 0.6 | - |
Net income 1 | - | -5.086 | - | - | -7.902 | -5.2 | -0.3 | - |
Net margin | - | -26.67% | - | - | -12.66% | -8.06% | -0.44% | - |
EPS 2 | - | -0.0706 | - | - | -0.0909 | -0.0410 | -0.002000 | - |
Free Cash Flow 1 | - | -0.888 | - | - | - | 0.2 | 3.3 | - |
FCF margin | - | -4.66% | - | - | - | 0.31% | 4.79% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | 2.14% | 28.75% | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 4/6/20 | 3/30/21 | 4/25/22 | 3/5/23 | 5/24/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: November | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 |
---|---|---|---|---|
Net sales 1 | 11 | - | - | 31.28 |
EBITDA 1 | - | -0.393 | - | 1.986 |
EBIT | - | -1.826 | - | - |
Operating Margin | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - |
Net income | - | - | -6.999 | - |
Net margin | - | - | - | - |
EPS | -0.0407 | - | -0.0150 | - |
Dividend per Share | - | - | - | - |
Announcement Date | 7/19/21 | 4/25/22 | 7/5/22 | 7/4/23 |
Balance Sheet Analysis
Fiscal Period: November | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | 1.6 | - | - | - | - | - | - |
Net Cash position 1 | - | - | 9.09 | 2.41 | - | 2.28 | 4.35 | 4.64 |
Leverage (Debt/EBITDA) | - | 2.327 x | - | - | - | - | - | - |
Free Cash Flow 1 | - | -0.89 | - | - | - | 0.2 | 3.3 | - |
ROE (net income / shareholders' equity) | - | -15.2% | - | - | - | 4% | 8.1% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 0.1300 | 0.4800 | - | - | 0.3600 | 0.3600 | - |
Cash Flow per Share 2 | - | - | - | 0.0200 | - | -0 | 0.0100 | 0.0100 |
Capex 1 | - | 2.16 | - | - | - | 6.4 | 6.15 | 6.1 |
Capex / Sales | - | 11.32% | - | - | - | 9.92% | 8.93% | 8.51% |
Announcement Date | 4/6/20 | 3/30/21 | 4/25/22 | 3/5/23 | 5/24/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+57.80% | 140M | |
+13.78% | 3,180B | |
+11.90% | 88.28B | |
+8.74% | 81.2B | |
-16.88% | 51.97B | |
+34.71% | 51.51B | |
+28.75% | 45.32B | |
-31.82% | 42.21B | |
+80.17% | 41.91B | |
-0.25% | 27.51B |
- Stock Market
- Equities
- ACC Stock
- Financials Pulsar Group plc