CHIFFRES CLES - fermeture de la veilleCHIFFRES CLES - fermeture de la veille | (at previous day's close) |
Market Cap. | 47.21 | m |
Shares In Issue | 31.79 | m |
Prev. Close | 148.50 | |
PE Ratio | - | |
Taux de rendement des actions | - | % |
EPS - basic | -11.90 | p |
Dividend PS | - | p |
Dividend Cover | - | |
Cash Flow PA | -1.59 | p |
Rentabilité des capitaux propres (ROE) | 9.86 | % |
Excedent Brut D'exploitation | -17.28 | % |
PEG Factor | - | |
BNA Taux de croissance | 75.86 | % |
Dividendes PA Taux de Croissance | - | % |
Endettement Net | 10.96 | m |
Gearing Brut | 35.96 | % |
Avoirs liquides | 20.76 | m |
Fonds de roulement Nets | 3.67 | m |
Incorporels / Actifs immobilisés | 90.60 | % |
Turnover PS | 142.37 | p |
Pre-Tax Profit PS | -24.60 | p |
Retained Profit PS | 11.11 | p |
Cash pA | 28.77 | p |
Cash net PA | -26.45 | p |
Net Tangible Asset Value PS * | 13.78 | p |
Net Asset Value PS | 112.60 | p |
Écart de Taux | 13.00 (8.39%) | |
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies. |
|
Bilan (en résumé)
 Performance de l'actionPerformance de l'action | Sample Period † | High | + Bas | 1 sem. | 148.50 | - |
4 Semaines | 152.50 | 148.50 |
12 Semaines | 152.50 | 148.50 |
1 an | 217.00 | 145.00 |
 Performance de l'action - 5 dernieres annéesPerformance de l'action - 5 dernieres années |  |
|
K3 Business Technology Historic Returns
|
K3 Business Technology Key Management Ratios
|
K3 Business Technology Investment Ratios%1$s Investment Ratios | (Market value analysis) at previous day's close |
PQ Ratio | - | |
PE Ratio | - | |
Tobin's Q Ratio | 0.75 | |
Tobin's Q Ratio (excl. intangibles) | 1.70 | |
Taux de rendement des actions | - | % |
Market-to-Book Ratio | 1.32 | |
Price-to-Pre-Tax Profit PS | -6.04 | |
Price-to-Retained Profit PS | 13.37 | |
Price-to-Cash Flow PS | -93.13 | |
Price-to-Sales PS | 1.04 | |
Price-to-Net Tangible Asset Value PS | 10.78 | |
Price-to-Cash PS | 5.16 | |
Net Working Capital PS | 11.55 | |
Price Pct to Working Capital PS | 12.85 | % |
Earnings Yield | - | % |
Average PE | - | |
Years in average | - | |
PE to PE average | - | % |
|
Ratios FinanciersRatios Financiers | (Ratios de Levier) |
Ratio d'endettement | 6.65 | % |
Ratio Dettes/ Fond Propres | 0.07 | |
Ratio Dettes/ Fond Propres (excl Incorp) | 0.58 | |
Valeur du Marché - Dettes/ Fond Propres | 0.05 | |
Gearing Net | 19.61 | % |
Gearing Net (excl. Intangibles) | 44.76 | % |
Gearing Brut | 35.96 | % |
Gearing Brut (excl. Intangibles) | 82.11 | % |
Gearing moins d'un an | 31.40 | % |
Gearing moins d'un an (excl Intangibles) | 71.69 | % |
Actifs / Capitaux propres | 1.56 | |
Cash/Capitaux propres | 25.55 | |
(Liquidité ratios) |
Fonds de roulement Nets - Total Actifs | 6.57 | % |
Ratio de Liquidité Generale | 1.21 | |
Ratio de liquidité immédiate (Acid Test) | 1.18 | |
Ratio de Liquidité | 0.52 | |
Cash et Equiv/ Actifs circulants | 43.08 | % |
Solvabilité ratios |
Enterprise Value | 40.62 | m |
CFO/Sales | -0.01 | |
CFO/Attributable Profit | - | |
CFO/Actifs | -0.01 | |
CFO/Debt | -0.03 | |
Total Dettes/ capitaux propres Valeur du marché | 0.43 | |
Total Dettes/Ventes | 0.44 | |
Total Dettes/ Profit avant imposition | -2.57 | |
Total Debt | 20.11 | m |
Total Debt/Net Current Assets | 5.47 | % |
(Dodds - Graham Ratios) | | |
3 yr Compound Earnings Growth | -30.86 | % |
5 yr Compound Earnings Growth | -19.54 | % |
10 yr Compound Earnings Growth | - | % |
Earn drops > 5% in 10yrs | 7 | |
Beta coefficients | Beta (60 mois) | Beta (36mois) | 0.0963 | 0.0994 |
|
Ratios OperationnelsRatios Operationnels | Ratio de Rentabilité) |
Rentabilité des capitaux investis | -20.39 | % |
Rentabilité Des Actifs (ROA) | 5.59 | % |
Marge Beneficiaire Nette | 7.80 | % |
Assets Turnover | 0.72 | |
Rentabilité des capitaux propres (ROE) | 9.86 | % |
Retour sur investissement | 9.90 | % |
Ratio de distribution des dividendes | - | % |
Plowback Ratio | 100.00 | % |
Growth from Plowback Ratio | - | % |
Net Income Of Revenues | 7.80 | % |
(Asset Utilisation Multiples) |
Chiffres d'affaires Fonds Propres | 1.38 | |
Fixed Assets Turnover | 1.20 | |
Current Assets Turnover | 1.79 | |
Chiffre d'affaires Fonds de roulement Nets | | |
Inventory Turnover | 193.86 | |
(Autres Ratios Operationnels) |
Total Assets-to-Sales | 1.39 | |
Debtors-to-Sales | 27.33 | % |
Debt Collection Period | 99.76 | Jours |
|
DividendesDividendes | Jour de Publication | Type | Dern. | Dividend Amount | Period Start | Period End | Ex Date | Record Date | Jour du paiement | Montant Total Dividende | 19 Mar 2019 | Final | GBX | 1.54 | 30/11/2017 | 30/11/2018 | 16/05/2019 | 17/05/2019 | 14/06/2019 | 1.54 |
27 Mar 2018 | Final | GBX | 1.40 | 30/11/2016 | 30/11/2017 | 17/05/2018 | 18/05/2018 | 15/06/2018 | 1.40 |
13 Sept 2016 | Final | GBX | 1.75 | 30/06/2015 | 30/06/2016 | 08/12/2016 | 09/12/2016 | 13/01/2017 | 1.75 |
15 Sept 2015 | Final | GBX | 1.50 | 30/06/2014 | 30/06/2015 | 10/12/2015 | 11/12/2015 | 15/01/2016 | 1.50 |
15 Sept 2014 | Final | GBX | 1.25 | 30/06/2013 | 30/06/2014 | 10/12/2014 | 12/12/2014 | 16/01/2015 | 1.25 |
17 Sept 2013 | Final | GBX | 1.00 | 30/06/2012 | 30/06/2013 | 11/12/2013 | 13/12/2013 | 17/01/2014 | 1.00 |
18 Sept 2012 | Final | GBX | 1.00 | 30/06/2011 | 30/06/2012 | 12/12/2012 | 14/12/2012 | 18/01/2013 | 1.00 |
19 Sept 2011 | Final | GBX | 0.75 | 30/06/2010 | 30/06/2011 | 07/12/2011 | 09/12/2011 | 12/01/2012 | 0.75 |
13 Sept 2010 | Final | GBX | 0.25 | 30/06/2009 | 30/06/2010 | 01/12/2010 | 03/12/2010 | 06/01/2010 | 0.75 |
08 Mar 2010 | Interim | GBX | 0.50 | 31/12/2008 | 31/12/2009 | 26/05/2010 | 28/05/2010 | 25/06/2010 | - |
26 Mai 2009 | Final | GBX | 0.50 | 31/12/2007 | 31/12/2008 | 10/06/2009 | 12/06/2009 | 08/07/2009 | 0.50 |
|
|
K3 Business Technology Fondamentaux |
Profit and Loss Account | | 30 Nov 2018 (GBP) | | 30 Nov 2019 (GBP) | | 30 Nov 2020 (GBP) | | 30 Nov 2021 (GBP) | |
turnover | 83.34 | 100.00% |  | 78.41 | 100.00% |  | 48.82 | 100.00% |  | 45.27 | 100.00% | m |
pre tax profit | 0.02 | 0.02% |  | -14.52 | -18.51% |  | -20.94 | -42.89% |  | -7.82 | -17.28% | m |
attributable profit | -0.49 | -0.59% |  | -15.45 | -19.70% |  | -20.95 | -42.91% |  | 3.53 | 7.80% | m |
retained profit | -1.09 | -1.31% |  | -16.11 | -20.54% |  | -20.95 | -42.91% |  | 3.53 | 7.80% | m |
eps - basic (p) | -1.10 | |  | -36.00 | |  | -49.30 | |  | -11.90 | |  |
eps - diluted (p) | -1.10 | |  | -36.00 | |  | -49.30 | |  | -11.90 | |  |
dividends per share | 1.54 | |  | - | |  | - | |  | - | |  |
| | | | | | | | | | | | |
|
Bilan (en résumé)Bilan (en résumé) | | 30 Nov 2018 (GBP) | | 30 Nov 2019 (GBP) | | 30 Nov 2020 (GBP) | | 30 Nov 2021 (GBP) | |
 |   |  |   |  |   |  |   |  |
|
| 30 Nov 2018 (GBP) | | 30 Nov 2019 (GBP) | | 30 Nov 2020 (GBP) | | 30 Nov 2021 (GBP) | |
ACTIFS | | |  | | |  | | |  | | |  |
Actifs immobilisés | 2.33 | 2.17% |  | 2.11 | 2.32% |  | 1.87 | 2.65% |  | 3.26 | 5.83% | m |
intangibles | 69.37 | 64.82% |  | 58.95 | 64.88% |  | 39.12 | 55.63% |  | 31.42 | 56.20% | m |
fixed investments | 0.10 | 0.09% |  | - | -% |  | - | -% |  | - | -% | m |
Actifs circulants - autres | - | -% |  | - | -% |  | 6.90 | 9.81% |  | - | -% | m |
stocks | - | -% |  | - | -% |  | - | -% |  | 0.47 | 0.84% | m |
débiteurs | 28.31 | 26.46% |  | 21.57 | 23.74% |  | 13.13 | 18.67% |  | 11.62 | 20.78% | m |
cash & securities | 6.91 | 6.46% |  | 8.23 | 9.05% |  | 9.31 | 13.23% |  | 9.15 | 16.36% | m |
 |
TOTAL | 107.02 | 100% |  | 90.85 | 100% |  | 70.32 | 100% |  | 55.91 | 100% | m |
|
PASSIF | | | | | | | | | | | | |
creditors - short | 36.22 | 33.85% |  | 31.42 | 34.58% |  | 37.37 | 53.14% |  | 17.56 | 31.40% | m |
creditors - long | 1.83 | 1.71% |  | 10.18 | 11.20% |  | 3.04 | 4.32% |  | 2.55 | 4.56% | m |
creditors - other | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
subordinated loans | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
insurance funds | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
|
TOTAL | 38.05 | 35.56% |  | 41.59 | 45.78% |  | 40.41 | 57.46% |  | 20.11 | 35.96% | m |
|
FONDS PROPRES | | | | | | | | | | | | |
ord cap, reserves | 68.97 | 64.44% |  | 49.26 | 54.22% |  | 29.92 | 42.54% |  | 35.80 | 64.04% | m |
prefs, minorities | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
|
TOTAL | 68.97 | 64.44% |  | 49.26 | 54.22% |  | 29.92 | 42.54% |  | 35.80 | 64.04% | m |
|
OTHER | | | | | | | | | | | | |
NAV Basic | - | |  | - | |  | - | |  | - | |  |
NAV Diluted | - | |  | - | |  | - | |  | - | |  |
|
K3 Business Technology Cash Flow Statement%1$s Cash Flow Statement | | 30 Nov 2018 (GBP) | | 30 Nov 2019 (GBP) | | 30 Nov 2020 (GBP) | | 30 Nov 2021 (GBP) | |
Operating CF | 7.82 | | 5.50 | | 8.23 | | -0.51 | m |
Pre-Financing CF | 4.44 | | 0.75 | | 3.00 | | 10.61 | m |
Retained CF | 4.99 | | -3.01 | | 3.75 | | 1.78 | m |
| | | | | | | | |
|
K3 Business Technology Brokers
|
|
|
|
|