Company Valuation: Sosandar Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027
Market Cap 1 56.46 58.32 32.27 19.24 13.96 28.77
Change - 3.3% -44.67% -40.38% -27.42% 106.07%
Enterprise Value (EV) 1 49.74 47.75 23.96 11.95 5.566 19.97
Change - -4% -49.83% -50.1% -53.44% 258.85%
P/E - - - - - 33.1x
PBR 5.32x 3.18x 1.77x 1.07x 0.92x 1.59x
PEG - - - - - -
Capitalization / Revenue 1.92x 1.37x 0.7x 0.52x 0.33x 0.61x
EV / Revenue 1.69x 1.12x 0.52x 0.32x 0.13x 0.42x
EV / EBITDA -217x 25.5x -1,331x 12.2x 3.34x 8.32x
EV / EBIT -91.1x 29.2x -71.7x 66x 13x 18.2x
EV / FCF -21.5x -25x -11.5x -15.2x 1.57x 16.1x
FCF Yield -4.65% -4% -8.73% -6.56% 63.7% 6.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - 0.004
Distribution rate - - - - - -
Net sales 1 29.46 42.45 46.28 37.13 42.28 47
EBITDA 1 -0.229 1.872 -0.018 0.983 1.665 2.4
EBIT 1 -0.546 1.637 -0.334 0.181 0.428 1.1
Net income 1 - - - - 0.355 1.1
Net Debt 1 -6.721 -10.58 -8.313 -7.284 -8.397 -8.8
Reference price 2 0.2550 0.2350 0.1300 0.0775 0.0625 0.1325
Nbr of stocks (in thousands) 221,408 248,183 248,227 248,227 223,404 217,152
Announcement Date 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.($)
- 0.42x8.32x - 39.01M
26.78x4.13x14.59x3.32% 211B
42.63x5.26x21.77x0.88% 137B
26.65x2.71x17.45x0.78% 73.31B
48.21x2.71x10.4x1.34% 36.17B
22.51x1.5x8.49x4.18% 29.14B
15.82x3.08x11.8x1.49% 25.02B
19.22x2.66x11.92x1.86% 24.11B
23.77x1.41x11.93x-.--% 17.15B
14.78x1.76x7.48x4.38% 10.44B
Average 26.71x 2.56x 12.42x 2.03% 56.29B
Weighted average by Cap. 30.64x 3.75x 15.67x 2.09%

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