THEON INTERNATIONAL PLC |
Market Closed -
Other stock markets
|
After market 12:11:03 am | |||
| 13.52 EUR | +1.62% |
|
13.83 | +2.29% |
| 10/05 | Europe sees two-speed IPO recovery as smaller deals lag | RE |
| 07/02 | Theon International Plc has completed an IPO in the amount of ?140 million. | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 931.3 | 931.3 | - |
| Enterprise Value (EV) 1 | 891.2 | 813.4 | 770.6 |
| P/E ratio | 22.8 x | 14.6 x | 12.8 x |
| Yield | 0.88% | 1.93% | 2.65% |
| Capitalization / Revenue | 4.29 x | 2.76 x | 2.42 x |
| EV / Revenue | 4.1 x | 2.41 x | 2.01 x |
| EV / EBITDA | 15.7 x | 9.4 x | 8.32 x |
| EV / FCF | 34.1 x | 14.8 x | 12.6 x |
| FCF Yield | 2.93% | 6.77% | 7.92% |
| Price to Book | 7.15 x | 3.42 x | 2.93 x |
| Nbr of stocks (in thousands) | 70,000 | 70,000 | - |
| Reference price 2 | 13.30 | 13.30 | 13.30 |
| Announcement Date | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 217.2 | 337 | 384.2 |
| EBITDA 1 | - | 56.92 | 86.5 | 92.64 |
| EBIT 1 | - | 55.31 | 83.67 | 92.59 |
| Operating Margin | - | 25.46% | 24.83% | 24.1% |
| Earnings before Tax (EBT) 1 | - | 49.3 | 81.8 | 97 |
| Net income 1 | 30.6 | 38 | 63.98 | 72.55 |
| Net margin | - | 17.49% | 18.99% | 18.88% |
| EPS 2 | 153.0 | 0.5844 | 0.9140 | 1.038 |
| Free Cash Flow 1 | - | 26.1 | 55.1 | 61 |
| FCF margin | - | 12.01% | 16.35% | 15.88% |
| FCF Conversion (EBITDA) | - | 45.86% | 63.7% | 65.85% |
| FCF Conversion (Net income) | - | 68.68% | 86.12% | 84.08% |
| Dividend per Share 2 | - | 0.1176 | 0.2574 | 0.3520 |
| Announcement Date | 29/01/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|
| Net sales | - | - | - | - | - |
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share 1 | 0.0852 | - | - | - | 0.3248 |
| Announcement Date | - | - | - | - | - |
1EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 40.1 | 118 | 161 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 26.1 | 55.1 | 61 |
| ROE (net income / shareholders' equity) | - | 39.6% | 32.3% | 23.8% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 1.860 | 3.890 | 4.550 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 8.5 | 5.79 | 8.53 |
| Capex / Sales | - | 3.91% | 1.72% | 2.22% |
| Announcement Date | 29/01/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
13.3
EUR
Average target price
16.5
EUR
Spread / Average Target
+24.02%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 999M | |
| +18.58% | 89.58B | |
| +15.63% | 67.23B | |
| +22.89% | 36.87B | |
| +23.29% | 33.58B | |
| +6.87% | 26.25B | |
| +3.30% | 26.22B | |
| +0.27% | 25.64B | |
| +17.86% | 24.36B | |
| +1.45% | 22.37B |
- Stock Market
- Equities
- THEON Stock
- Financials Theon International Plc
