SMART METERING SYSTEMS |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 952 GBX | -.--% |
|
-.--% | +1.28% |
| Apr. 25 | Smart Metering Systems plc Announces Termination of Miriam Valerie Greenwood as Director | CI |
| Apr. 25 | Smart Metering Systems plc Announces Termination of Graeme Bissett as Director | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 982.6 | 590.2 | 636.4 | 801.9 | 1,120 | 1,042 |
| Enterprise Value (EV) 1 | 1,019 | 732.2 | 859.5 | 766.9 | 1,011 | 1,086 |
| P/E ratio | 55 x | 134 x | 160 x | 4.18 x | 264 x | 70.4 x |
| Yield | 0.59% | 1.14% | 1.22% | 3.52% | 3.27% | 3.87% |
| Capitalization / Revenue | 12.3 x | 5.99 x | 5.57 x | 7.79 x | 10.3 x | 7.69 x |
| EV / Revenue | 12.8 x | 7.43 x | 7.52 x | 7.45 x | 9.32 x | 8.01 x |
| EV / EBITDA | 26.6 x | 14.3 x | 14.5 x | 16.6 x | 20.1 x | 17.6 x |
| EV / FCF | -10.7 x | -6.7 x | -10.9 x | -119 x | -18.2 x | -10.1 x |
| FCF Yield | -9.33% | -14.9% | -9.17% | -0.84% | -5.49% | -9.91% |
| Price to Book | 4.32 x | 2.61 x | 2.85 x | 1.97 x | 2.02 x | 1.95 x |
| Nbr of stocks (in thousands) | 112,357 | 112,424 | 112,633 | 112,788 | 133,181 | 133,250 |
| Reference price 2 | 8.745 | 5.250 | 5.650 | 7.110 | 8.410 | 7.820 |
| Announcement Date | 4/17/18 | 4/25/19 | 4/30/20 | 4/13/21 | 4/13/22 | 4/11/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 79.59 | 98.49 | 114.3 | 103 | 108.5 | 135.5 |
| EBITDA 1 | 38.35 | 51.11 | 59.33 | 46.14 | 50.21 | 61.51 |
| EBIT 1 | 24.12 | 28.88 | 24.98 | 18.04 | 22.35 | 29.67 |
| Operating Margin | 30.3% | 29.33% | 21.86% | 17.51% | 20.6% | 21.9% |
| Earnings before Tax (EBT) 1 | 17.96 | 5.351 | 5.462 | 195 | 8.293 | 15.96 |
| Net income 1 | 14.66 | 4.464 | 3.997 | 193.5 | 3.792 | 14.87 |
| Net margin | 18.42% | 4.53% | 3.5% | 187.88% | 3.5% | 10.97% |
| EPS 2 | 0.1589 | 0.0393 | 0.0353 | 1.703 | 0.0319 | 0.1111 |
| Free Cash Flow 1 | -95.06 | -109.4 | -78.83 | -6.428 | -55.49 | -107.6 |
| FCF margin | -119.43% | -111.04% | -68.98% | -6.24% | -51.15% | -79.37% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0520 | 0.0598 | 0.0688 | 0.2500 | 0.2750 | 0.3025 |
| Announcement Date | 4/17/18 | 4/25/19 | 4/30/20 | 4/13/21 | 4/13/22 | 4/11/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 36.5 | 142 | 223 | - | - | 43.5 |
| Net Cash position 1 | - | - | - | 35 | 109 | - |
| Leverage (Debt/EBITDA) | 0.9513 x | 2.778 x | 3.761 x | - | - | 0.7077 x |
| Free Cash Flow 1 | -95.1 | -109 | -78.8 | -6.43 | -55.5 | -108 |
| ROE (net income / shareholders' equity) | 9.97% | 1.97% | 1.78% | 61.4% | 0.79% | 2.74% |
| ROA (Net income/ Total Assets) | 4.46% | 3.91% | 3.1% | 2.21% | 2.55% | 2.79% |
| Assets 1 | 328.7 | 114.1 | 128.9 | 8,754 | 148.7 | 533.5 |
| Book Value Per Share 2 | 2.030 | 2.010 | 1.980 | 3.600 | 4.160 | 4.000 |
| Cash Flow per Share 2 | 1.340 | 0.2700 | 0.4400 | 0.3600 | 0.8800 | 0.2500 |
| Capex 1 | 124 | 133 | 102 | 41.8 | 108 | 156 |
| Capex / Sales | 155.62% | 134.67% | 88.99% | 40.59% | 99.75% | 114.92% |
| Announcement Date | 4/17/18 | 4/25/19 | 4/30/20 | 4/13/21 | 4/13/22 | 4/11/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- SMS Stock
- Financials Smart Metering Systems