Company Valuation: Sosandar Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 38.26 56.46 58.32 32.27 19.24 25.58 -
Change - 47.56% 3.3% -44.67% -40.38% 32.95% -
Enterprise Value (EV) 1 34.38 49.74 47.75 23.96 11.95 5.566 16.78
Change - 44.66% -4% -49.83% -50.1% -53.44% -2.29%
P/E - - - - - - 28.8x
PBR 7.68x 5.32x 3.18x 1.77x 1.07x 0.92x 1.38x
PEG - - - - - - -
Capitalization / Revenue 3.15x 1.92x 1.37x 0.7x 0.52x 0.33x 0.54x
EV / Revenue 2.83x 1.69x 1.12x 0.52x 0.32x 0.13x 0.36x
EV / EBITDA -11.8x -217x 25.5x -1,331x 12.2x 3.34x 6.99x
EV / EBIT -11.1x -91.1x 29.2x -71.7x 66x 13x 15.3x
EV / FCF -26.3x -21.5x -25x -11.5x -15.2x 1.57x 13.5x
FCF Yield -3.8% -4.65% -4% -8.73% -6.56% 63.7% 7.4%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - 0.004
Distribution rate - - - - - - -
Net sales 1 12.16 29.46 42.45 46.28 37.13 42.28 47
EBITDA 1 -2.925 -0.229 1.872 -0.018 0.983 1.665 2.4
EBIT 1 -3.088 -0.546 1.637 -0.334 0.181 0.428 1.1
Net income 1 - - - - - 0.355 1.1
Net Debt 1 -3.879 -6.721 -10.58 -8.313 -7.284 -8.397 -8.8
Reference price 2 0.1990 0.2550 0.2350 0.1300 0.0775 0.1150 0.1150
Nbr of stocks (in thousands) 192,268 221,408 248,183 248,227 248,227 222,404 -
Announcement Date 20/07/21 12/07/22 11/07/23 16/07/24 15/07/25 14/07/26 -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.41x9.77x - 34.41M
24.68x3.8x13.44x3.61% 192B
47.9x5.88x24.53x0.78% 149B
29.95x2.85x19.07x0.77% 74.89B
44.44x2.72x10.67x1.39% 35.4B
20.78x3.75x14.99x1.13% 28.58B
21.14x1.42x8.05x4.44% 27.25B
18.75x2.59x11.52x1.91% 22.84B
29.83x1.73x14.68x-.--% 21.48B
14.21x1.71x7.17x4.57% 9.79B
Average 27.96x 2.69x 13.39x 2.07% 56.08B
Weighted average by Cap. 32.20x 3.87x 16.64x 2.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ORE Stock
  4. Valuation Sosandar Plc