Projected Income Statement: Velocity Composites plc

Forecast Balance Sheet: Velocity Composites plc

Fiscal Period: October 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - -0.69 0.11 -1
Change - - - - 115.94% -1,052.38%
Announcement Date 24/01/22 24/01/23 23/01/24 29/01/25 27/01/26 -
1GBP in Million
Estimates

Cash Flow Forecast: Velocity Composites plc

Fiscal Period: October 2022 2024 2025 2026
CAPEX 1 0.262 0.584 0.729 0.4
Change - - 24.83% -45.13%
Free Cash Flow (FCF) 1 - -0.214 0.261 1.1
Change - - 221.96% 321.46%
Announcement Date 24/01/23 29/01/25 27/01/26 -
1GBP in Million
Estimates

Forecast Financial Ratios: Velocity Composites plc

Fiscal Period: October 2020 2021 2022 2023 2024 2025 2026

Profitability

       
EBITDA Margin (%) - - -3.78% - 1.63% 4.78% 7.5%
EBIT Margin (%) - - -11.41% - -4.05% -3.47% -1%
EBT Margin (%) - - -12.58% - -5.84% -5.11% -3%
Net margin (%) - - -11.18% - -3.67% -5.24% -3%
FCF margin (%) - - - - -0.93% 1.26% 5.5%
FCF / Net Income (%) - - - - 25.33% -24.08% -183.33%

Profitability

       
ROA -15.35% -8.38% -8.44% -13.75% -4.23% -3.88% -
ROE -43.55% -23.53% -33.56% -63.06% -13.59% -19.7% -

Financial Health

       
Leverage (Debt/EBITDA) - - - - - 0.11x -
Debt / Free cash flow - - - - - 0.4x -

Capital Intensity

       
CAPEX / Current Assets (%) - - 2.19% - 2.54% 3.52% 2%
CAPEX / EBITDA (%) - - -57.96% - 156.15% 73.64% 26.67%
CAPEX / FCF (%) - - - - -272.9% 279.31% 36.36%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 - -0.03 -0.04 -0.08 -0.0158 -0.02 -0.01
Change - - -33.33% -100% 80.25% -26.58% 50%
Nbr of stocks (in thousands) - 36,303 36,459 53,393 53,510 54,669 54,669
Announcement Date - 24/01/22 24/01/23 23/01/24 29/01/25 27/01/26 -
1GBP
Estimates
2026 *2027 *
P/E ratio -12.5x -
PBR - -
EV / Sales 0.29x -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.1250GBP
Average target price
0.4000GBP
Spread / Average Target
+220.00%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. VEL Stock
  4. Financials Velocity Composites plc