Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
40.5 GBX | 0.00% | -3.11% | +20.90% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 28.04 | 117 | 37.75 | 46.17 | 42.38 | 51.23 | - | - |
Enterprise Value (EV) 1 | 24.36 | 86.11 | 45.24 | 62.47 | 42.38 | 60.4 | 52.17 | 43.74 |
P/E ratio | 33.2 x | 36.8 x | 16.8 x | 93.6 x | 49.3 x | 22 x | 12.3 x | 9.46 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.39 x | 3.89 x | 1.15 x | 1.05 x | 0.82 x | 0.93 x | 0.87 x | 0.79 x |
EV / Revenue | 1.21 x | 2.86 x | 1.38 x | 1.42 x | 0.82 x | 1.1 x | 0.88 x | 0.68 x |
EV / EBITDA | 9.22 x | 15.5 x | 7.06 x | 7.03 x | 3.67 x | 5.17 x | 3.8 x | 3.04 x |
EV / FCF | - | 59.1 x | 197 x | 13.3 x | - | 9.84 x | 8.47 x | 4.46 x |
FCF Yield | - | 1.69% | 0.51% | 7.53% | - | 10.2% | 11.8% | 22.4% |
Price to Book | - | 1.62 x | 0.52 x | 0.61 x | - | 0.65 x | 0.58 x | 0.57 x |
Nbr of stocks (in thousands) | 83,712 | 125,832 | 125,832 | 126,498 | 126,498 | 126,498 | - | - |
Reference price 2 | 0.3350 | 0.9300 | 0.3000 | 0.3650 | 0.3350 | 0.4050 | 0.4050 | 0.4050 |
Announcement Date | 4/9/20 | 3/25/21 | 5/17/22 | 4/4/23 | 4/9/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 20.21 | 30.08 | 32.76 | 43.98 | 51.41 | 55.02 | 58.96 | 64.47 |
EBITDA 1 | 2.643 | 5.545 | 6.404 | 8.89 | 11.56 | 11.69 | 13.72 | 14.4 |
EBIT 1 | 1.278 | 3.555 | 1.371 | 3.505 | 3.289 | 4.68 | 7.974 | 7.269 |
Operating Margin | 6.32% | 11.82% | 4.18% | 7.97% | 6.4% | 8.51% | 13.52% | 11.27% |
Earnings before Tax (EBT) 1 | 1.362 | 3.276 | 0.946 | 0.706 | 1.123 | 3.08 | 5.534 | 7.167 |
Net income 1 | 0.904 | 2.368 | 2.402 | 0.52 | 0.921 | 2.495 | 4.483 | 5.805 |
Net margin | 4.47% | 7.87% | 7.33% | 1.18% | 1.79% | 4.53% | 7.6% | 9% |
EPS 2 | 0.0101 | 0.0253 | 0.0179 | 0.003900 | 0.006800 | 0.0184 | 0.0330 | 0.0428 |
Free Cash Flow 1 | - | 1.458 | 0.23 | 4.706 | - | 6.138 | 6.162 | 9.814 |
FCF margin | - | 4.85% | 0.7% | 10.7% | - | 11.16% | 10.45% | 15.22% |
FCF Conversion (EBITDA) | - | 26.29% | 3.59% | 52.94% | - | 52.49% | 44.92% | 68.14% |
FCF Conversion (Net income) | - | 61.57% | 9.58% | 905% | - | 246.01% | 137.45% | 169.06% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 4/9/20 | 3/25/21 | 5/17/22 | 4/4/23 | 4/9/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2022 S1 | 2023 S1 |
---|---|---|---|
Net sales | 16.9 | 18.86 | - |
EBITDA | 3.163 | - | - |
EBIT | 2.28 | - | - |
Operating Margin | 13.49% | - | - |
Earnings before Tax (EBT) | - | - | - |
Net income 1 | - | - | -1.508 |
Net margin | - | - | - |
EPS 2 | - | - | -0.0119 |
Dividend per Share | - | - | - |
Announcement Date | 9/24/20 | 9/22/22 | 9/25/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | 7.49 | 16.3 | - | 9.17 | 0.94 | - |
Net Cash position 1 | 3.69 | 30.9 | - | - | - | - | - | 7.49 |
Leverage (Debt/EBITDA) | - | - | 1.17 x | 1.834 x | - | 0.7842 x | 0.0682 x | - |
Free Cash Flow 1 | - | 1.46 | 0.23 | 4.71 | - | 6.14 | 6.16 | 9.81 |
ROE (net income / shareholders' equity) | - | - | - | - | - | 9.4% | 11.2% | 11.9% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 0.5700 | 0.5800 | 0.6000 | - | 0.6300 | 0.7000 | 0.7100 |
Cash Flow per Share | 0.0300 | - | - | - | - | - | - | - |
Capex 1 | 0.39 | 1.25 | 0.37 | 0.86 | - | 2.8 | 2.26 | 1.48 |
Capex / Sales | 1.92% | 4.15% | 1.13% | 1.96% | - | 5.09% | 3.83% | 2.3% |
Announcement Date | 4/9/20 | 3/25/21 | 5/17/22 | 4/4/23 | 4/9/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+20.90% | 65.1M | |
+32.09% | 693B | |
+29.39% | 584B | |
-1.34% | 372B | |
+20.34% | 332B | |
+7.39% | 294B | |
+14.25% | 239B | |
-3.03% | 211B | |
+10.02% | 210B | |
+8.49% | 168B |
- Stock Market
- Equities
- VLG Stock
- Financials Venture Life Group plc