Company Valuation: Rosslyn Data Technologies plc

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21.24 8.497 2.634 1.722 2.267 1.356 - -
Change - -60% -69% -34.63% 31.69% -40.2% - -
Enterprise Value (EV) 1 15.45 6.097 2.634 1.403 2.267 1.656 1.356 1.356
Change - -60.54% -56.8% -46.74% 61.63% -26.97% -18.12% 0%
P/E -10.4x -2.55x - -0.39x - - - -
PBR - - - - - -2.3x - -
PEG - -0x - - - - - -
Capitalization / Revenue 2.86x 3.11x 0.87x 0.6x 0.75x 0.45x 0.36x 0.32x
EV / Revenue 2.08x 2.23x 0.87x 0.49x 0.75x 0.55x 0.36x 0.32x
EV / EBITDA -77.3x -1.65x - -0.56x -1.13x -1.03x -2.71x 13.6x
EV / EBIT -10.2x -1.52x - -0.4x -0.83x -0.72x -1.13x -2.71x
EV / FCF - -2.71x - -0.63x -1.64x -1.03x -2.26x -
FCF Yield - -37% - -160% -60.8% -96.6% -44.3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.3 -0.49 - -0.251 - - - -
Distribution rate - - - - - - - -
Net sales 1 7.417 2.731 3.012 2.854 3.005 3 3.8 4.3
EBITDA 1 -0.2 -3.7 - -2.5 -2.013 -1.6 -0.5 0.1
EBIT 1 -1.512 -4.011 - -3.543 -2.718 -2.3 -1.2 -0.5
Net income 1 -1.972 -3.362 0.372 -3.359 - -2.5 - -
Net Debt 1 -5.791 -2.4 - -0.319 - 0.3 - -
Reference price 2 3.1250 1.2500 0.3875 0.0975 0.0330 0.0115 0.0115 0.0115
Nbr of stocks (in thousands) 6,797 6,797 6,797 17,659 68,707 117,903 - -
Announcement Date 30/09/21 31/10/22 31/10/23 29/10/24 27/10/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.55x-1.03x - 1.79M
25.28x9.34x15.26x0.8% 3,697B
126.07x55.06x89.36x-.--% 463B
458.99x19.62x77.59x-.--% 92.25B
67x14.14x29.8x-.--% 88.68B
106.97x9.05x24.18x-.--% 81.43B
34x1.64x13.13x-.--% 61.7B
193.18x6.2x24.01x-.--% 48.76B
34.88x7.3x35.04x-.--% 46.02B
110.17x4.35x21.13x-.--% 37.95B
Average 128.50x 12.72x 32.85x 0.09% 461.7B
Weighted average by Cap. 48.97x 14.02x 24.68x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. RDT Stock
  4. Valuation Rosslyn Data Technologies plc