Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1,620 GBX | +1.89% | +3.18% | +0.93% |
04-29 | Cerillion Harnesses Genai Image Recognition to Accelerate Time-To-Market in New Product Release | CI |
04-23 | CORRECT (Mar 22): Cerillion sets "new highs" as interim revenue jumps | AN |
Valuation
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 51.5 | 91.99 | 231.7 | 303.7 | 392.5 | 478.1 | - | - |
Enterprise Value (EV) 1 | 46.5 | 84.29 | 218.5 | 283.5 | 367.8 | 448.2 | 439.2 | 430.1 |
P/E ratio | 22.4 x | - | - | 32.6 x | 30.4 x | 33.7 x | 30.6 x | 27.9 x |
Yield | 2.81% | 1.76% | 0.9% | 0.88% | 0.85% | 0.75% | 0.83% | 0.89% |
Capitalization / Revenue | 2.75 x | 4.42 x | 8.89 x | 9.28 x | 10 x | 10.8 x | 9.6 x | 8.77 x |
EV / Revenue | 2.48 x | 4.05 x | 8.38 x | 8.66 x | 9.39 x | 10.1 x | 8.82 x | 7.89 x |
EV / EBITDA | 10.2 x | 14.5 x | 20.8 x | 20.6 x | 20.3 x | 23.2 x | 20.2 x | 17.8 x |
EV / FCF | 9.88 x | 13.4 x | 23 x | 26.5 x | 44.2 x | 44.7 x | 33 x | 28.9 x |
FCF Yield | 10.1% | 7.45% | 4.35% | 3.77% | 2.26% | 2.24% | 3.03% | 3.46% |
Price to Book | - | - | 11.5 x | 11.4 x | 10.6 x | 10.4 x | 8.5 x | 7.5 x |
Nbr of stocks (in thousands) | 29,513 | 29,388 | 29,513 | 29,485 | 29,513 | 29,513 | - | - |
Reference price 2 | 1.745 | 3.130 | 7.850 | 10.30 | 13.30 | 16.20 | 16.20 | 16.20 |
Announcement Date | 25/11/19 | 23/11/20 | 22/11/21 | 28/11/22 | 20/11/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 18.75 | 20.81 | 26.07 | 32.73 | 39.17 | 44.37 | 49.8 | 54.52 |
EBITDA 1 | 4.558 | 5.806 | 10.52 | 13.75 | 18.08 | 19.29 | 21.73 | 24.15 |
EBIT 1 | 3.427 | 3.864 | 8.353 | 11.71 | 15.96 | 17.1 | 19.42 | 21.5 |
Operating Margin | 18.27% | 18.57% | 32.04% | 35.78% | 40.75% | 38.54% | 38.99% | 39.43% |
Earnings before Tax (EBT) 1 | 2.449 | 2.639 | - | 10.9 | 16.11 | 17.87 | 20.4 | 22.45 |
Net income 1 | 2.313 | - | - | 9.344 | 12.93 | 13.83 | 15.67 | 17.4 |
Net margin | 12.33% | - | - | 28.55% | 33.01% | 31.18% | 31.46% | 31.91% |
EPS 2 | 0.0780 | - | - | 0.3160 | 0.4370 | 0.4805 | 0.5291 | 0.5800 |
Free Cash Flow 1 | 4.705 | 6.277 | 9.501 | 10.7 | 8.325 | 10.03 | 13.33 | 14.9 |
FCF margin | 25.09% | 30.16% | 36.44% | 32.7% | 21.25% | 22.6% | 26.76% | 27.33% |
FCF Conversion (EBITDA) | 103.22% | 108.12% | 90.35% | 77.82% | 46.04% | 51.99% | 61.34% | 61.7% |
FCF Conversion (Net income) | 203.43% | - | - | 114.51% | 64.38% | 72.49% | 85.07% | 85.63% |
Dividend per Share 2 | 0.0490 | 0.0550 | 0.0710 | 0.0910 | 0.1130 | 0.1221 | 0.1347 | 0.1442 |
Announcement Date | 25/11/19 | 23/11/20 | 22/11/21 | 28/11/22 | 20/11/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: September | 2019 S2 | 2022 S1 | 2022 S2 | 2023 S1 |
---|---|---|---|---|
Net sales | 11.75 | - | 16.59 | - |
EBITDA | 4.206 | - | - | - |
EBIT | - | - | - | - |
Operating Margin | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - |
Net income 1 | - | 4.853 | - | 6.92 |
Net margin | - | - | - | - |
EPS 2 | - | 0.1640 | - | 0.2340 |
Dividend per Share | - | - | - | - |
Announcement Date | 25/11/19 | 09/05/22 | 28/11/22 | 15/05/23 |
Balance Sheet Analysis
Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 5 | 7.7 | 13.2 | 20.2 | 24.7 | 29.9 | 38.9 | 48 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 4.7 | 6.28 | 9.5 | 10.7 | 8.33 | 10 | 13.3 | 14.9 |
ROE (net income / shareholders' equity) | - | - | - | 39.8% | 40.7% | 31.9% | 29.5% | 30.1% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | 0.6800 | 0.9100 | 1.250 | 1.560 | 1.910 | 2.160 |
Cash Flow per Share 2 | - | - | - | 0.4200 | - | 0.4000 | 0.5100 | 0.5800 |
Capex 1 | 0.39 | 0.33 | 0.3 | 0.63 | 1.43 | 1.48 | 1.53 | 1.35 |
Capex / Sales | 2.11% | 1.59% | 1.16% | 1.91% | 3.64% | 3.32% | 3.06% | 2.48% |
Announcement Date | 25/11/19 | 23/11/20 | 22/11/21 | 28/11/22 | 20/11/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+0.93% | 600M | |
+9.84% | 318B | |
+22.40% | 213B | |
+1.44% | 147B | |
+10.74% | 56.34B | |
+3.40% | 30.56B | |
+2.49% | 29.48B | |
+93.63% | 21.69B | |
+22.42% | 20.19B | |
+0.90% | 14.83B |
- Stock Market
- Equities
- CER Stock
- Financials Cerillion Plc