|
Market Closed -
London S.E.
01:35:18 16/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 202.50 GBX | +1.25% |
|
+8.00% | -12.34% |
| 11/07 | ActiveOps Plc, 2026 Earnings Call, Jul 03, 2026 | |
| 02/07 | EARNINGS AND TRADING: James Latham says customer demand quite "patchy" | AN |
Company Valuation: ActiveOps Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 67.44 | 58.16 | 71.72 | 62.8 | 122.9 | 144.7 | - | - |
| Change | - | -13.76% | 23.31% | -12.44% | 95.69% | 17.74% | - | - |
| Enterprise Value (EV) 1 | 54.33 | 43.25 | 54.12 | 42.21 | 99.08 | 115.9 | 111.5 | 110.8 |
| Change | - | -20.39% | 25.12% | -21.99% | 134.71% | 16.92% | -3.8% | -0.59% |
| P/E | -24.7x | - | 88.9x | 59.9x | -53.3x | 127x | 84.4x | 72.3x |
| PBR | 7.91x | - | 8.15x | 6.36x | - | 11.1x | 8.26x | 9.74x |
| PEG | - | - | - | 2x | 0x | -1x | 1.7x | 4.3x |
| Capitalization / Revenue | 2.94x | 2.28x | 2.68x | 2.06x | 2.73x | 3x | 2.75x | 2.66x |
| EV / Revenue | 2.37x | 1.7x | 2.02x | 1.39x | 2.2x | 2.4x | 2.12x | 2.03x |
| EV / EBITDA | -181x | 61.8x | 22.5x | 16.9x | 23x | 20x | 14.7x | 13.7x |
| EV / EBIT | -21.3x | 75.1x | 27.5x | 42.1x | 50.2x | 27.7x | 19.4x | 19.8x |
| EV / FCF | -23.1x | 20.9x | 23.4x | 12.4x | 10.3x | 32.6x | 24.5x | 18.9x |
| FCF Yield | -4.33% | 4.78% | 4.27% | 8.04% | 9.73% | 3.06% | 4.08% | 5.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0383 | - | 0.0113 | 0.0147 | -0.0323 | 0.016 | 0.024 | 0.028 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 22.92 | 25.46 | 26.77 | 30.46 | 45 | 48.29 | 52.61 | 54.5 |
| EBITDA 1 | -0.3 | 0.7 | 2.4 | 2.5 | 4.3 | 5.792 | 7.582 | 8.1 |
| EBIT 1 | -2.55 | 0.576 | 1.968 | 1.002 | 1.974 | 4.189 | 5.745 | 5.6 |
| Net income 1 | -2.731 | -0.497 | 0.845 | 1.104 | -2.303 | 0.9 | 2 | 2.6 |
| Net Debt 1 | -13.11 | -14.91 | -17.61 | -20.59 | -23.81 | -28.85 | -33.25 | -33.9 |
| Reference price 2 | 0.945 | 0.815 | 1.005 | 0.880 | 1.720 | 2.025 | 2.025 | 2.025 |
| Nbr of stocks (in thousands) | 71,364 | 71,364 | 71,364 | 71,364 | 71,450 | 71,457 | - | - |
| Announcement Date | 6/7/22 | 4/7/23 | 3/7/24 | 3/7/25 | 2/7/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 125x | 2.36x | 19.69x | - | 193M | |
| 22.21x | 6.13x | 10.5x | 1.38% | 438B | |
| 26.39x | 5.29x | 16.69x | 1.44% | 248B | |
| 92.15x | 8.97x | 24.01x | -.--% | 147B | |
| -5.24x | 108.09x | 1508.9x | -.--% | 52.62B | |
| 36.45x | 3.42x | 12.6x | 0.19% | 45.07B | |
| 26.65x | 10.6x | 17.31x | -.--% | 21.63B | |
| 34.81x | 2.3x | 20.96x | -.--% | 19.24B | |
| -211.68x | 3.75x | 12.55x | - | 13.7B | |
| 38.97x | 3.4x | 9.27x | -.--% | 13.04B | |
| Average | 18.57x | 15.43x | 165.25x | 0.38% | 99.86B | |
| Weighted average by Cap. | 30.12x | 11.55x | 93.44x | 0.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- AOM Stock
- Valuation ActiveOps Plc
Select your edition
All financial news and data tailored to specific country editions
