Company Valuation: Checkit plc

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 46.98 25.92 24.84 18.36 19.98 17.55 - -
Change - -44.83% -4.17% -26.09% 8.82% -12.16% - -
Enterprise Value (EV) 1 23.48 11.22 15.84 13.26 19.98 15.84 15.75 15.8
Change - -52.21% 41.17% -16.29% 50.67% -20.75% -0.53% 0.3%
P/E -4.35x -2.09x -5.48x -5.15x -7.12x - - -
PBR 0.96x 1.37x 1.7x - - 1.29x 1.33x 1.33x
PEG - -0.1x 0.1x 0.2x 0.3x - - -
Capitalization / Revenue 3.53x 2.52x 2.07x 1.3x - 1.39x 1.34x 1.27x
EV / Revenue 1.77x 1.09x 1.32x 0.94x - 1.26x 1.2x 1.15x
EV / EBITDA -8.39x -1.75x -4.66x -5.77x - 25.7x 26.1x 15.8x
EV / EBIT -5x -1.52x -3.37x -3.49x - -13.4x -14.8x -28.1x
EV / FCF -4.7x -1.7x -3.52x - - -20.2x -72.8x 62.7x
FCF Yield -21.3% -58.8% -28.4% - - -4.95% -1.37% 1.59%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.1 -0.115 -0.042 -0.033 -0.026 - - -
Distribution rate - - - - - - - -
Net sales 1 13.3 10.3 12 14.1 - 12.6 13.14 13.79
EBITDA 1 -2.8 -6.4 -3.4 -2.3 - 0.616 0.6037 1.002
EBIT 1 -4.7 -7.4 -4.7 -3.8 - -1.184 -1.066 -0.563
Net income -6.8 -12.3 -4.5 -3.6 -2.8 - - -
Net Debt 1 -23.5 -14.7 -9 -5.1 - -1.716 -1.8 -1.752
Reference price 2 0.4350 0.2400 0.2300 0.1700 0.1850 0.1625 0.1625 0.1625
Nbr of stocks (in thousands) 1,08,009 1,08,009 1,08,009 1,08,009 1,08,009 1,08,009 - -
Announcement Date 28/04/22 24/04/23 25/04/24 24/04/25 21/04/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.28x26.15x - 2.37Cr
26.04x9.62x15.73x0.77% 3,80900Cr
122.44x53.43x86.72x-.--% 45TCr
20.67x5.89x10.32x1.45% 42TCr
252.08x22.5x65.87x-.--% 32TCr
2647.5x44.38x142.94x-.--% 27TCr
26.28x5.27x16.62x1.44% 24TCr
86.75x8.42x22.54x-.--% 14TCr
57.81x15.57x41.01x-.--% 13TCr
489.24x20.98x82.9x-.--% 9.83TCr
Average 414.31x 18.73x 51.08x 0.41% 58.82TCr
Weighted average by Cap. 176.47x 15.14x 31.30x 0.66%

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. EKT Stock
  4. Valuation Checkit plc