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 -0.7 -1
Change - - - - -1.16% -42.86%
Announcement Date 24/01/22 24/01/23 23/01/24 29/01/25 - -
1GBP in Million
Estimates

Cash Flow Forecast: Velocity Composites plc

Fiscal Period: October 2022 2024 2025 2026
CAPEX 1 0.262 0.584 0.95 0.95
Change - - 62.67% 0%
Free Cash Flow (FCF) 1 - -0.214 - 0.3
Change - - 100% -
Announcement Date 24/01/23 29/01/25 - -
1GBP in Million
Estimates

Forecast Financial Ratios: Velocity Composites plc

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026

Profitability

        
EBITDA Margin (%) - - - -3.78% - 1.63% 4.78% 7.52%
EBIT Margin (%) - - - -11.41% - -4.05% -1.52% 2.44%
EBT Margin (%) - - - -12.58% - -5.84% -3.04% 1.13%
Net margin (%) - - - -11.18% - -3.67% -2.39% 1.13%
FCF margin (%) - - - - - -0.93% - 1.13%
FCF / Net Income (%) - - - - - 25.33% - 100%

Profitability

        
ROA 0.45% -15.35% -8.38% -8.44% -13.75% -4.23% - -
ROE -7.09% -43.55% -23.53% -33.56% -63.06% -13.59% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 2.19% - 2.54% 4.13% 3.57%
CAPEX / EBITDA (%) - - - -57.96% - 156.15% 86.36% 47.5%
CAPEX / FCF (%) - - - - - -272.9% - 316.67%

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 -0.0085 0.005
Change - - - -33.33% -100% 80.25% 46.2% 158.82%
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 - -
1GBP
Estimates
2025 *2026 *
P/E ratio -32.4x 55x
PBR - -
EV / Sales 0.62x 0.53x
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.2750GBP
Average target price
0.5500GBP
Spread / Average Target
+100.00%
Consensus

Annual profits - Rate of surprise

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