MIRRIAD ADVERTISING PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.275 GBX | 0.00% |
|
-1.92% | -43.33% |
| May. 17 | Panthera achieves majority stake in Kalaka project | AN |
| May. 03 | Eqtec trading in line; Surface Transforms fundraise | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16.56 | 32.5 | 124.2 | 78.17 | 13.26 | 6.239 | 6.239 | - |
| Enterprise Value (EV) 1 | 16.56 | 13.41 | 89.32 | 54.3 | 2.501 | 0.1297 | -0.1933 | 3.414 |
| P/E ratio | -1.13 x | - | - | -7 x | -0.95 x | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 39.8 x | 28.5 x | 57 x | 38.9 x | 8.8 x | 3.46 x | 1.56 x | 0.58 x |
| EV / Revenue | 39.8 x | 11.8 x | 41 x | 27 x | 1.66 x | 0.07 x | -0.05 x | 0.32 x |
| EV / EBITDA | - | -1.2 x | -10.8 x | -4.69 x | -0.16 x | -0.01 x | 0.03 x | -1.07 x |
| EV / FCF | - | -1,217,354 x | -10,631,862 x | - | - | - | - | - |
| FCF Yield | - | -0% | -0% | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 105,123 | 213,108 | 278,992 | 279,181 | 279,181 | 489,309 | 489,309 | - |
| Reference price 2 | 0.1575 | 0.1525 | 0.4450 | 0.2800 | 0.0475 | 0.0128 | 0.0128 | 0.0128 |
| Announcement Date | 5/9/19 | 5/12/20 | 5/12/21 | 5/11/22 | 6/7/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.4159 | 1.14 | 2.18 | 2.01 | 1.507 | 1.803 | 4 | 10.75 |
| EBITDA 1 | - | -11.15 | -8.277 | -11.58 | -15.2 | -10.59 | -7.586 | -3.198 |
| EBIT | - | -11.81 | -8.743 | -12.02 | -15.64 | - | - | - |
| Operating Margin | - | -1,036.74% | -401.06% | -598.06% | -1,037.78% | - | - | - |
| Earnings before Tax (EBT) | - | - | -9.089 | -12.02 | - | - | - | - |
| Net income | - | -12.09 | -9.056 | -10.97 | - | - | - | - |
| Net margin | - | -1,061.38% | -415.45% | -545.97% | - | - | - | - |
| EPS | -0.1400 | - | - | -0.0400 | -0.0500 | - | - | - |
| Free Cash Flow | - | -11.01 | -8.402 | - | - | - | - | - |
| FCF margin | - | -966.49% | -385.41% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/9/19 | 5/12/20 | 5/12/21 | 5/11/22 | 6/7/23 | - | - | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 19.1 | 34.8 | 23.9 | 10.8 | 6.11 | 6.43 | 2.83 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | -11 | -8.4 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | 0.06 | 0.03 | - | - | - | - | - |
| Capex / Sales | - | 5.48% | 1.16% | - | - | - | - | - |
| Announcement Date | 5/9/19 | 5/12/20 | 5/12/21 | 5/11/22 | 6/7/23 | - | - | - |
1GBP in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -43.33% | 7.9M | |
| -12.09% | 979M | |
| -28.97% | 548M | |
| +2.02% | 174M | |
| -17.17% | 116M | |
| -15.35% | 95.96M | |
| -4.04% | 62.17M | |
| -14.18% | 59.64M | |
| -74.13% | 54.52M |
- Stock Market
- Equities
- MIRI Stock
- Financials Mirriad Advertising plc
