|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 283.60 GBX | +4.26% |
|
+4.65% | -5.53% |
| 01-23 | UK Stocks-Factors to watch on January 23 | RE |
| 01-23 | Surging memory chip prices dim outlook for consumer electronics makers | RE |
Projected Income Statement: Raspberry Pi Holdings plc
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | 259.5 | 310.9 | 357.8 | 403.9 |
| Change | - | - | 19.81% | 15.09% | 12.88% |
| EBITDA 1 | - | 37.2 | 45.37 | 41.18 | 51.2 |
| Change | - | - | 21.95% | -9.23% | 24.33% |
| EBIT 1 | - | 26.5 | 29.6 | 25.05 | 32.7 |
| Change | - | - | 11.72% | -15.38% | 30.53% |
| Interest Paid 1 | - | -1.3 | -2.15 | -1.55 | -1.3 |
| Earnings before Tax (EBT) 1 | - | 16.3 | 23.25 | 19.93 | 26.58 |
| Change | - | - | 42.66% | -14.29% | 33.36% |
| Net income 1 | 31.57 | 11.7 | 19.13 | 15.63 | 20.71 |
| Change | - | -62.94% | 63.5% | -18.31% | 32.52% |
| Announcement Date | 11/06/24 | 02/04/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Raspberry Pi Holdings plc
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt 1 | - | -39.6 | -26.5 | -32.7 | -47.1 |
| Change | - | - | 33.08% | -23.4% | -44.04% |
| Announcement Date | 11/06/24 | 02/04/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Raspberry Pi Holdings plc
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| CAPEX 1 | 23.1 | 20.08 | 19.92 | 22.17 |
| Change | - | -13.09% | -0.78% | 11.32% |
| Free Cash Flow (FCF) 1 | -24.1 | -13.85 | 7 | 7.9 |
| Change | - | 42.53% | 150.54% | 12.86% |
| Announcement Date | 02/04/25 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Raspberry Pi Holdings plc
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | 14.34% | 14.59% | 11.51% | 12.67% |
| EBIT Margin (%) | - | 10.21% | 9.52% | 7% | 8.09% |
| EBT Margin (%) | - | 6.28% | 7.48% | 5.57% | 6.58% |
| Net margin (%) | - | 4.51% | 6.15% | 4.37% | 5.13% |
| FCF margin (%) | - | -9.29% | -4.45% | 1.96% | 1.96% |
| FCF / Net Income (%) | - | -205.98% | -72.4% | 44.79% | 38.15% |
Profitability | |||||
| ROA | - | 3.92% | 5.08% | 4.59% | 6.26% |
| ROE | - | 6.33% | 7.68% | 6.5% | 8.63% |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | 8.9% | 6.46% | 5.57% | 5.49% |
| CAPEX / EBITDA (%) | - | 62.1% | 44.26% | 48.37% | 43.31% |
| CAPEX / FCF (%) | - | -95.85% | -144.96% | 284.57% | 280.68% |
Items per share | |||||
| Cash flow per share 1 | - | -0.017 | 0.0337 | 0.1392 | 0.2213 |
| Change | - | - | 298.24% | 313% | 59.03% |
| Dividend per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Book Value Per Share 1 | - | 1.088 | 1.213 | 1.316 | 1.458 |
| Change | - | - | 11.54% | 8.48% | 10.74% |
| EPS 1 | 258 | 0.062 | 0.0974 | 0.0794 | 0.1042 |
| Change | - | -99.98% | 57.13% | -18.51% | 31.31% |
| Nbr of stocks (in thousands) | - | 193,416 | 193,657 | 193,657 | 193,657 |
| Announcement Date | 11/06/24 | 02/04/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 39.7x | 48.7x |
| PBR | 3.19x | 2.94x |
| EV / Sales | 2.32x | 2x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
3.865USD
Average target price
5.318USD
Spread / Average Target
+37.57%
Annual profits - Rate of surprise
- Stock Market
- Equities
- RPI Stock
- Financials Raspberry Pi Holdings plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition