Projected Income Statement: Sound Energy plc

Forecast Balance Sheet: Sound Energy plc

Fiscal Period: December 2021 2023 2024 2025 2026 2027
Net Debt 1 - - 29.8 45.5 65.8 82.8
Change - - - 52.62% 44.62% 25.84%
Announcement Date 24/03/22 24/04/24 10/04/25 - - -
1GBP in Million
Estimates

Cash Flow Forecast: Sound Energy plc

Fiscal Period: December 2024 2025 2026 2027
CAPEX 1 5.434 7.7 12.4 10.6
Change - 41.7% 61.04% -14.52%
Free Cash Flow (FCF) 1 -7.763 -13.42 -16.96 -13.13
Change - -72.85% -26.42% 22.6%
Announcement Date 10/04/25 - - -
1GBP in Million
Estimates

Forecast Financial Ratios: Sound Energy plc

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

         
EBITDA Margin (%) - - - - - - -2,512% 3.06% 2.25%
EBIT Margin (%) - - - - - - -2,512% -34.68% -36.59%
EBT Margin (%) - - - - - - -5,864% -158.93% -204.33%
Net margin (%) - - - - - - -5,864% -158.93% -204.33%
FCF margin (%) - - - - - - -13,418% -370.6% -286.85%
FCF / Net Income (%) - - - - - 5.15% 228.82% 233.19% 140.39%

Profitability

         
ROA -3.96% -4.43% 0.92% 0.82% -0.71% -60.27% - - -
ROE -9.62% -12.25% 1.61% 2.99% -4.15% -137.84% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - -6.69x -18.11x 469.95x 804.24x
Debt / Free cash flow - - - - - -3.84x -3.39x -3.88x -6.31x

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - 7,700% 270.92% 231.59%
CAPEX / EBITDA (%) - - - - - -121.89% -306.53% 8,857.14% 10,291.26%
CAPEX / FCF (%) - - - - - -70% -57.39% -73.1% -80.74%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - - 0.0016 - -0.0038 -0.0748 -0.00297 -0.00371 -0.00445
Change - - - - - -1,868.42% 96.03% -24.92% -19.95%
Nbr of stocks (in thousands) - - 1,629,184 - 1,963,123 2,080,623 2,080,623 2,080,623 2,080,623
Announcement Date - - 24/03/22 - 24/04/24 10/04/25 - - -
1GBP
Estimates
2025 *2026 *
P/E ratio -2.95x -2.36x
PBR - -
EV / Sales 637x 18.4x
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.008750GBP
Average target price
0.0280GBP
Spread / Average Target
+220.00%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SOU Stock
  4. Financials Sound Energy plc