Market Closed -
London S.E.
09:05:10 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
28.15
GBX
|
+1.62%
|
|
+0.54%
|
+14.90%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
504.9
|
390.1
|
587.7
|
277.6
|
399.6
|
270.8
|
270.8
|
-
|
Enterprise Value (EV)
1 |
484
|
406.1
|
585.8
|
283.4
|
414.8
|
235.6
|
318.2
|
323.5
|
P/E ratio
|
542
x
|
-10.9
x
|
-179
x
|
-8.93
x
|
-5.36
x
|
-7.47
x
|
-11.3
x
|
-12.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.23
x
|
2.79
x
|
3.3
x
|
1.8
x
|
2.39
x
|
2.04
x
|
1.93
x
|
1.76
x
|
EV / Revenue
|
3.1
x
|
2.9
x
|
3.29
x
|
1.84
x
|
2.48
x
|
2.04
x
|
2.26
x
|
2.11
x
|
EV / EBITDA
|
18.3
x
|
25.1
x
|
19.5
x
|
15.2
x
|
17.7
x
|
54.8
x
|
26.4
x
|
19.5
x
|
EV / FCF
|
-18.5
x
|
-12
x
|
20.7
x
|
824
x
|
-119
x
|
-14.2
x
|
-30.3
x
|
-28.9
x
|
FCF Yield
|
-5.39%
|
-8.36%
|
4.84%
|
0.12%
|
-0.84%
|
-7.02%
|
-3.3%
|
-3.46%
|
Price to Book
|
1.62
x
|
1.45
x
|
2.23
x
|
1.18
x
|
2.28
x
|
-
|
1.72
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
7,76,700
|
7,96,142
|
8,00,187
|
8,03,377
|
8,04,795
|
9,61,842
|
9,61,842
|
-
|
Reference price
2 |
0.6500
|
0.4900
|
0.7345
|
0.3455
|
0.4965
|
0.2815
|
0.2815
|
0.2815
|
Announcement Date
|
20/03/19
|
24/03/20
|
25/03/21
|
29/03/22
|
17/05/23
|
10/04/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
156.3
|
140
|
178
|
154.1
|
167.5
|
115.3
|
140.6
|
153.5
|
EBITDA
1 |
26.4
|
16.2
|
30.1
|
18.68
|
23.4
|
4.3
|
12.06
|
16.59
|
EBIT
1 |
13.52
|
-4.7
|
5.4
|
-6.454
|
-3.6
|
-20.2
|
-15.54
|
-11.94
|
Operating Margin
|
8.65%
|
-3.36%
|
3.03%
|
-4.19%
|
-2.15%
|
-17.52%
|
-11.06%
|
-7.77%
|
Earnings before Tax (EBT)
1 |
6.747
|
-24.95
|
-3.894
|
-22.19
|
-75.4
|
-28.8
|
-21.3
|
-20.1
|
Net income
1 |
0.966
|
-35.47
|
-3.271
|
-31
|
-74.5
|
-29.4
|
-22.3
|
-21.1
|
Net margin
|
0.62%
|
-25.34%
|
-1.84%
|
-20.12%
|
-44.48%
|
-25.5%
|
-15.86%
|
-13.74%
|
EPS
2 |
0.001200
|
-0.0451
|
-0.004100
|
-0.0387
|
-0.0927
|
-0.0328
|
-0.0250
|
-0.0230
|
Free Cash Flow
1 |
-26.1
|
-33.97
|
28.33
|
0.344
|
-3.5
|
-20.55
|
-10.5
|
-11.2
|
FCF margin
|
-16.7%
|
-24.26%
|
15.91%
|
0.22%
|
-2.09%
|
-17.65%
|
-7.47%
|
-7.3%
|
FCF Conversion (EBITDA)
|
-
|
-
|
94.12%
|
1.84%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/03/19
|
24/03/20
|
25/03/21
|
29/03/22
|
17/05/23
|
10/04/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Net sales
|
66.72
|
73.28
|
89.86
|
79.54
|
74.55
|
86.2
|
81.3
|
-
|
EBITDA
1 |
7.369
|
-
|
16.33
|
11.61
|
7.068
|
12.33
|
11.07
|
-5.738
|
EBIT
|
-1.878
|
-
|
4.342
|
-0.866
|
-5.588
|
-
|
-
|
-
|
Operating Margin
|
-2.81%
|
-
|
4.83%
|
-1.09%
|
-7.5%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-3.723
|
-
|
-6.16
|
-3.001
|
-19.19
|
-8.531
|
-66.9
|
-
|
Net income
|
-10.8
|
-
|
-5.269
|
-
|
-28.27
|
-
|
-66.25
|
-
|
Net margin
|
-16.19%
|
-
|
-5.86%
|
-
|
-37.92%
|
-
|
-81.48%
|
-
|
EPS
|
-0.0138
|
-
|
-0.006600
|
-0.003400
|
-0.0353
|
-0.0103
|
-0.0824
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/09/19
|
24/03/20
|
08/09/20
|
07/09/21
|
29/03/22
|
06/09/22
|
17/05/23
|
12/09/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
16
|
-
|
5.8
|
15.2
|
22.1
|
47.5
|
52.7
|
Net Cash position
1 |
20.8
|
-
|
1.9
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.9877
x
|
-
|
0.3105
x
|
0.6496
x
|
5.716
x
|
3.935
x
|
3.177
x
|
Free Cash Flow
1 |
-26.1
|
-34
|
28.3
|
0.34
|
-3.5
|
-20.6
|
-10.5
|
-11.2
|
ROE (net income / shareholders' equity)
|
3.71%
|
-6.76%
|
-1.24%
|
-12.5%
|
-36.4%
|
-
|
-10.4%
|
-7.55%
|
ROA (Net income/ Total Assets)
|
3.15%
|
-5.27%
|
0.63%
|
-8.58%
|
-
|
-
|
-6.37%
|
-4.48%
|
Assets
1 |
30.67
|
673.2
|
-523.4
|
361.3
|
-
|
-
|
349.9
|
470.8
|
Book Value Per Share
|
0.4000
|
0.3400
|
0.3300
|
0.2900
|
0.2200
|
-
|
0.1600
|
0.1600
|
Cash Flow per Share
2 |
0.0200
|
0.0100
|
0.0400
|
0.0200
|
0.0100
|
0
|
0.0100
|
0.0200
|
Capex
1 |
30.4
|
31.9
|
4.99
|
15.1
|
9.4
|
21.9
|
17
|
17.7
|
Capex / Sales
|
19.43%
|
22.79%
|
2.8%
|
9.77%
|
5.61%
|
18.77%
|
12.1%
|
11.54%
|
Announcement Date
|
20/03/19
|
24/03/20
|
25/03/21
|
29/03/22
|
17/05/23
|
10/04/24
|
-
|
-
|
Last Close Price
0.2815
GBP Average target price
0.52
GBP Spread / Average Target +84.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.90% | 340M | | +2.46% | 51.27B | | -17.71% | 14.84B | | +22.63% | 11.95B | | +51.45% | 8.85B | | 0.00% | 8.31B | | -10.69% | 8.1B | | +8.15% | 7.71B | | -11.41% | 7.02B | | -13.27% | 6.82B |
Integrated Circuits
|