Market Closed -
OTC Markets
10:08:20 17/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
7.85
USD
|
+2.55%
|
|
0.00%
|
0.00%
|
Fiscal Period: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,078
|
2,316
|
2,572
|
4,693
|
-
|
-
|
Enterprise Value (EV)
2 |
3,735
|
1,925
|
2,215
|
4,289
|
4,142
|
3,976
|
P/E ratio
|
-21.9
x
|
1,693
x
|
43
x
|
61.2
x
|
44.3
x
|
40.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
14.5
x
|
5.57
x
|
4.72
x
|
6.85
x
|
5.65
x
|
4.73
x
|
EV / Revenue
|
13.3
x
|
4.63
x
|
4.06
x
|
6.26
x
|
4.98
x
|
4
x
|
EV / EBITDA
|
126
x
|
21.1
x
|
15.9
x
|
26.9
x
|
21
x
|
16.5
x
|
EV / FCF
|
100
x
|
18
x
|
23.6
x
|
45.4
x
|
27.6
x
|
19.5
x
|
FCF Yield
|
1%
|
5.56%
|
4.23%
|
2.2%
|
3.63%
|
5.14%
|
Price to Book
|
15.9
x
|
7.53
x
|
9.91
x
|
15.3
x
|
10.7
x
|
8.05
x
|
Nbr of stocks (in thousands)
|
6,42,764
|
6,46,447
|
6,57,594
|
6,43,979
|
-
|
-
|
Reference price
3 |
4.588
|
2.946
|
3.082
|
5.772
|
5.772
|
5.772
|
Announcement Date
|
15/09/21
|
08/09/22
|
06/09/23
|
-
|
-
|
-
|
1GBP in Million2USD in Million3GBP Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
281.3
|
415.5
|
545.4
|
685.4
|
830.9
|
992.8
|
EBITDA
1 |
-
|
29.72
|
91.41
|
139.2
|
159.5
|
197.4
|
240.3
|
EBIT
1 |
-
|
0.058
|
49.82
|
82.51
|
128.7
|
161
|
192.8
|
Operating Margin
|
-
|
0.02%
|
11.99%
|
15.13%
|
18.78%
|
19.38%
|
19.42%
|
Earnings before Tax (EBT)
1 |
-
|
-147.6
|
5.313
|
41.04
|
84.18
|
104.8
|
135.1
|
Net income
1 |
-28.67
|
-149.6
|
1.457
|
58.96
|
81.77
|
104.6
|
116.1
|
Net margin
|
-
|
-53.17%
|
0.35%
|
10.81%
|
11.93%
|
12.58%
|
11.69%
|
EPS
2 |
-9.766
|
-0.2094
|
0.001740
|
0.0716
|
0.0943
|
0.1304
|
0.1424
|
Free Cash Flow
1 |
-
|
37.25
|
107.1
|
93.75
|
94.47
|
150.3
|
204.3
|
FCF margin
|
-
|
13.24%
|
25.77%
|
17.19%
|
13.78%
|
18.09%
|
20.58%
|
FCF Conversion (EBITDA)
|
-
|
125.32%
|
117.15%
|
67.37%
|
59.22%
|
76.13%
|
85.04%
|
FCF Conversion (Net income)
|
-
|
-
|
7,349.97%
|
159.02%
|
115.54%
|
143.73%
|
176.03%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/21
|
15/09/21
|
08/09/22
|
06/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
154.8
|
192.6
|
222.8
|
126.3
|
259.3
|
286.2
|
165.3
|
330.3
|
354.6
|
399.7
|
430.8
|
EBITDA
|
8.927
|
46.7
|
44.71
|
-
|
59.69
|
79.47
|
-
|
84.52
|
73.98
|
93.5
|
96.65
|
EBIT
|
-7.393
|
28.88
|
20.94
|
-
|
32.43
|
50.08
|
-
|
70.98
|
59.94
|
95.2
|
89.9
|
Operating Margin
|
-4.78%
|
14.99%
|
9.4%
|
-
|
12.51%
|
17.5%
|
-
|
21.49%
|
16.91%
|
23.82%
|
20.87%
|
Earnings before Tax (EBT)
|
-99.76
|
7.356
|
-2.043
|
-
|
1.935
|
39.1
|
-
|
50.46
|
51.2
|
80.76
|
84.61
|
Net income
|
-101.2
|
5.917
|
-4.46
|
-
|
0.581
|
58.38
|
-
|
52.52
|
46.54
|
79.54
|
83.29
|
Net margin
|
-65.35%
|
3.07%
|
-2%
|
-
|
0.22%
|
20.4%
|
-
|
15.9%
|
13.13%
|
19.9%
|
19.33%
|
EPS
|
-0.0722
|
-
|
-0.006980
|
-
|
-
|
0.0716
|
-
|
0.0628
|
0.0663
|
0.0850
|
0.0900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/09/21
|
03/03/22
|
08/09/22
|
08/12/22
|
08/03/23
|
06/09/23
|
07/03/24
|
07/03/24
|
-
|
-
|
-
|
Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
342
|
391
|
357
|
404
|
551
|
717
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
37.3
|
107
|
93.8
|
94.5
|
150
|
204
|
ROE (net income / shareholders' equity)
|
-
|
-
|
4.52%
|
26.1%
|
33.8%
|
28.7%
|
28.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
2.03%
|
-
|
11.9%
|
11.5%
|
11.1%
|
Assets
1 |
-
|
-
|
71.81
|
-
|
686.4
|
912
|
1,041
|
Book Value Per Share
2 |
-
|
0.2900
|
0.3900
|
0.3100
|
0.3800
|
0.5400
|
0.7200
|
Cash Flow per Share
2 |
-
|
0.0800
|
0.1800
|
0.1600
|
0.1700
|
0.2500
|
0.3200
|
Capex
1 |
-
|
22.6
|
31.9
|
24.3
|
44.3
|
48.4
|
53.1
|
Capex / Sales
|
-
|
8.05%
|
7.67%
|
4.46%
|
6.46%
|
5.83%
|
5.34%
|
Announcement Date
|
30/04/21
|
15/09/21
|
08/09/22
|
06/09/23
|
-
|
-
|
-
|
Last Close Price
5.772
GBP Average target price
6.174
GBP Spread / Average Target +6.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.63% | 104B | | +3.97% | 17.94B | | +6.13% | 15.17B | | +17.78% | 11.13B | | -27.85% | 3B | | -33.19% | 1.35B | | -18.74% | 1.05B | | +8.27% | 755M | | -30.86% | 675M |
Security Software
|