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 1.179 - -
Change - -60% -69% -34.63% 31.69% -48% - -
Enterprise Value (EV) 1 15.45 6.097 2.634 1.403 2.267 1.479 1.179 1.179
Change - -60.54% -56.8% -46.74% 61.63% -34.77% -20.28% 0%
P/E -10.4x -2.55x - -0.39x - - - -
PBR - - - - - -2x -0.5x -0.4x
PEG - -0x - - - - - -
Capitalization / Revenue 2.86x 3.11x 0.87x 0.6x 0.75x 0.76x 0.31x 0.27x
EV / Revenue 2.08x 2.23x 0.87x 0.49x 0.75x 0.49x 0.31x 0.27x
EV / EBITDA -77.3x -1.65x - -0.56x -1.13x -0.92x -2.36x 11.8x
EV / EBIT -10.2x -1.52x - -0.4x -0.83x -0.64x -1.47x -5.9x
EV / FCF - -2.71x - -0.63x -1.64x -0.92x -2.36x -
FCF Yield - -37% - -160% -60.8% -108% -42.4% -
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 2.958 3.8 4.3
EBITDA 1 -0.2 -3.7 - -2.5 -2.013 -1.449 -0.5 0.1
EBIT 1 -1.512 -4.011 - -3.543 -2.718 -2.419 -0.8 -0.2
Net income 1 -1.972 -3.362 0.372 -3.359 - -2.91 - -
Net Debt 1 -5.791 -2.4 - -0.319 - 0.3 - -
Reference price 2 3.1250 1.2500 0.3875 0.0975 0.0330 0.0100 0.0100 0.0100
Nbr of stocks (in thousands) 6,797 6,797 6,797 17,659 68,707 117,903 - -
Announcement Date 30/9/21 31/10/22 31/10/23 29/10/24 27/10/25 28/10/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.49x-0.92x - 1.58M
26.62x9.92x16.06x0.74% 3,940B
95.56x43.75x70.51x-.--% 386B
17.4x5.28x9.17x1.77% 362B
29.16x5.96x18.52x1.28% 271B
199.12x17.65x51.68x-.--% 256B
1864.04x36.18x118.37x-.--% 223B
24.18x15.46x18.42x-.--% 130B
71.34x6.52x17.07x-.--% 106B
13.12x3.49x7.29x-.--% 93.14B
Average 260.06x 14.47x 32.62x 0.42% 576.75B
Weighted average by Cap. 109.90x 13.02x 24.86x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rosslyn Data Technologies plc

Historical PBR trend

Valuation ratios - PBR - Rosslyn Data Technologies plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rosslyn Data Technologies plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rosslyn Data Technologies plc

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