CHIFFRES CLES - fermeture de la veilleCHIFFRES CLES - fermeture de la veille | (at previous day's close) |
Market Cap. | 73.34 | m |
Shares In Issue | 17.36 | m |
Prev. Close | 445.00 | |
PE Ratio | - | |
Taux de rendement des actions | - | % |
EPS - basic | - | p |
Dividend PS | - | p |
Dividend Cover | - | |
Cash Flow PA | 30.46 | p |
Rentabilité des capitaux propres (ROE) | 11.14 | % |
Excedent Brut D'exploitation | 13.85 | % |
PEG Factor | - | |
BNA Taux de croissance | -100.00 | % |
Dividendes PA Taux de Croissance | - | % |
Endettement Net | 5.31 | m |
Gearing Brut | 37.17 | % |
Avoirs liquides | 24.12 | m |
Fonds de roulement Nets | 14.99 | m |
Incorporels / Actifs immobilisés | 82.04 | % |
Turnover PS | 232.35 | p |
Pre-Tax Profit PS | 32.19 | p |
Retained Profit PS | 24.56 | p |
Cash pA | 101.40 | p |
Cash net PA | 45.96 | p |
Net Tangible Asset Value PS * | 45.50 | p |
Net Asset Value PS | 223.13 | p |
Écart de Taux | 15.00 (3.49%) | |
* 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. | 447.50 | 422.50 |
4 Semaines | 450.00 | 420.00 |
12 Semaines | 485.00 | 402.50 |
1 an | 916.00 | 402.50 |
 Performance de l'action - 5 dernieres annéesPerformance de l'action - 5 dernieres années |  |
|
Water Intelligence Historic Returns%1$s Historic Returns | Période † | Ouverture | Chg à ce jour | % | Moy. Ouvert. | Vol moyen / jour [m] | Total Vol [m] | VWAP | 1 sem. | 445.00 | -22.50 | -5.06 | 422.50 | 0.01 | | 445.00 |
4 Semaines | 430.00 | -7.50 | -1.74 | 420.00 | 0.01 | | 442.66 |
12 Semaines | 485.00 | -62.50 | -12.89 | 402.50 | 0.02 | | 440.78 |
26 Semaines | 655.00 | -232.50 | -35.50 | 402.50 | 0.02 | | 492.80 |
1 an | 710.00 | -287.50 | -40.49 | 402.50 | 0.01 | | 574.23 |
3 Années | 267.50 | 155.00 | 57.94 | 267.50 | 0.02 | | 722.27 |
5 Années | 295.00 | 127.50 | 43.22 | 224.00 | 0.02 | | 569.14 |
† periods calculated are whole weeks rather than calendar months | |
|
Water Intelligence Key Management Ratios
|
Water Intelligence Investment Ratios%1$s Investment Ratios | (Market value analysis) at previous day's close |
PQ Ratio | 23.09 | |
PE Ratio | - | |
Tobin's Q Ratio | 1.15 | |
Tobin's Q Ratio (excl. intangibles) | 2.33 | |
Taux de rendement des actions | - | % |
Market-to-Book Ratio | 1.92 | |
Price-to-Pre-Tax Profit PS | 13.13 | |
Price-to-Retained Profit PS | 17.20 | |
Price-to-Cash Flow PS | 13.87 | |
Price-to-Sales PS | 1.82 | |
Price-to-Net Tangible Asset Value PS | 8.78 | |
Price-to-Cash PS | 4.17 | |
Net Working Capital PS | 86.37 | |
Price Pct to Working Capital PS | 4.89 | % |
Earnings Yield | - | % |
Average PE | 23.26 | |
Years in average | 4 | |
PE to PE average | - | % |
|
Ratios FinanciersRatios Financiers | (Ratios de Levier) |
Ratio d'endettement | 25.55 | % |
Ratio Dettes/ Fond Propres | 0.34 | |
Ratio Dettes/ Fond Propres (excl Incorp) | 1.59 | |
Valeur du Marché - Dettes/ Fond Propres | 0.18 | |
Gearing Net | 8.62 | % |
Gearing Net (excl. Intangibles) | 17.00 | % |
Gearing Brut | 37.17 | % |
Gearing Brut (excl. Intangibles) | 73.29 | % |
Gearing moins d'un an | 15.61 | % |
Gearing moins d'un an (excl Intangibles) | 30.78 | % |
Actifs / Capitaux propres | 1.59 | |
Cash/Capitaux propres | 45.44 | |
(Liquidité ratios) |
Fonds de roulement Nets - Total Actifs | 24.32 | % |
Ratio de Liquidité Generale | 2.56 | |
Ratio de liquidité immédiate (Acid Test) | 2.51 | |
Ratio de Liquidité | 1.83 | |
Cash et Equiv/ Actifs circulants | 71.50 | % |
Solvabilité ratios |
Enterprise Value | 69.48 | m |
CFO/Sales | 0.13 | |
CFO/Attributable Profit | 1.24 | |
CFO/Actifs | 0.09 | |
CFO/Debt | 0.23 | |
Total Dettes/ capitaux propres Valeur du marché | 0.31 | |
Total Dettes/Ventes | 0.57 | |
Total Dettes/ Profit avant imposition | 4.10 | |
Total Debt | 22.92 | m |
Total Debt/Net Current Assets | 1.53 | % |
(Dodds - Graham Ratios) | | |
3 yr Compound Earnings Growth | - | % |
5 yr Compound Earnings Growth | - | % |
10 yr Compound Earnings Growth | - | % |
Earn drops > 5% in 10yrs | 5 | |
Beta coefficients | Beta (60 mois) | Beta (36mois) | 0.3476 | 0.5247 |
|
Ratios OperationnelsRatios Operationnels | Ratio de Rentabilité) |
Rentabilité des capitaux investis | 10.74 | % |
Rentabilité Des Actifs (ROA) | 6.67 | % |
Marge Beneficiaire Nette | 10.57 | % |
Assets Turnover | 0.63 | |
Rentabilité des capitaux propres (ROE) | 11.14 | % |
Retour sur investissement | 8.20 | % |
Ratio de distribution des dividendes | - | % |
Plowback Ratio | 100.00 | % |
Growth from Plowback Ratio | - | % |
Net Income Of Revenues | 10.57 | % |
(Asset Utilisation Multiples) |
Chiffres d'affaires Fonds Propres | 1.08 | |
Fixed Assets Turnover | 1.00 | |
Current Assets Turnover | 1.71 | |
Chiffre d'affaires Fonds de roulement Nets | | |
Inventory Turnover | 71.89 | |
(Autres Ratios Operationnels) |
Total Assets-to-Sales | 1.58 | |
Debtors-to-Sales | 19.14 | % |
Debt Collection Period | 69.86 | Jours |
|
Dividendes
|
|
Water Intelligence Fondamentaux |
Profit and Loss Account | | 31 Déc 2018 (USD) | | 31 Déc 2019 (USD) | | 31 Déc 2020 (USD) | | 31 Déc 2021 (USD) | |
turnover | 25.47 | 100.00% |  | 32.36 | 100.00% |  | 37.93 | 100.00% |  | 54.54 | 100.00% | m |
pre tax profit | 1.75 | 6.89% |  | 2.36 | 7.28% |  | 4.20 | 11.08% |  | 7.56 | 13.85% | m |
attributable profit | 1.29 | 5.08% |  | 1.70 | 5.24% |  | 2.89 | 7.63% |  | 5.76 | 10.57% | m |
retained profit | 1.29 | 5.08% |  | 1.70 | 5.24% |  | 2.89 | 7.63% |  | 5.76 | 10.57% | m |
eps - basic | 9.70 | |  | 11.70 | |  | 19.50 | |  | - | |  |
eps - diluted | 9.10 | |  | 11.10 | |  | 18.80 | |  | - | |  |
dividends per share | - | |  | - | |  | - | |  | - | |  |
| | | | | | | | | | | | |
|
Bilan (en résumé)Bilan (en résumé) | | 31 Déc 2018 (USD) | | 31 Déc 2019 (USD) | | 31 Déc 2020 (USD) | | 31 Déc 2021 (USD) | |
 |   |  |   |  |   |  |   |  |
|
| 31 Déc 2018 (USD) | | 31 Déc 2019 (USD) | | 31 Déc 2020 (USD) | | 31 Déc 2021 (USD) | |
ACTIFS | | |  | | |  | | |  | | |  |
Actifs immobilisés | 1.73 | 8.37% |  | 3.90 | 13.86% |  | 5.17 | 11.64% |  | 7.81 | 9.36% | m |
intangibles | 8.68 | 41.91% |  | 11.04 | 39.25% |  | 23.81 | 53.58% |  | 41.09 | 49.28% | m |
fixed investments | - | -% |  | 1.93 | 6.87% |  | 1.56 | 3.52% |  | 1.19 | 1.42% | m |
Actifs circulants - autres | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
stocks | 0.45 | 2.18% |  | 0.33 | 1.19% |  | 0.44 | 1.00% |  | 0.68 | 0.81% | m |
débiteurs | 4.83 | 23.32% |  | 5.64 | 20.06% |  | 6.63 | 14.92% |  | 8.81 | 10.57% | m |
cash & securities | 5.02 | 24.22% |  | 5.28 | 18.77% |  | 6.82 | 15.34% |  | 23.80 | 28.55% | m |
 |
TOTAL | 20.71 | 100% |  | 28.13 | 100% |  | 44.44 | 100% |  | 83.37 | 100% | m |
|
PASSIF | | | | | | | | | | | | |
creditors - short | 4.99 | 24.09% |  | 7.04 | 25.02% |  | 10.85 | 24.41% |  | 13.01 | 15.61% | m |
creditors - long | 2.64 | 12.77% |  | 3.47 | 12.32% |  | 10.23 | 23.01% |  | 17.97 | 21.56% | m |
creditors - other | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
subordinated loans | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
insurance funds | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
|
TOTAL | 7.63 | 36.86% |  | 10.50 | 37.34% |  | 21.07 | 47.42% |  | 30.99 | 37.17% | m |
|
FONDS PROPRES | | | | | | | | | | | | |
ord cap, reserves | 12.98 | 62.66% |  | 17.52 | 62.30% |  | 23.02 | 51.80% |  | 51.77 | 62.09% | m |
prefs, minorities | 0.10 | 0.49% |  | 0.10 | 0.36% |  | 0.35 | 0.78% |  | 0.61 | 0.73% | m |
|
TOTAL | 13.08 | 63.14% |  | 17.62 | 62.66% |  | 23.37 | 52.58% |  | 52.38 | 62.83% | m |
|
OTHER | | | | | | | | | | | | |
NAV Basic | - | |  | - | |  | - | |  | - | |  |
NAV Diluted | - | |  | - | |  | - | |  | - | |  |
|
Water Intelligence Cash Flow Statement%1$s Cash Flow Statement | | 31 Déc 2018 (USD) | | 31 Déc 2019 (USD) | | 31 Déc 2020 (USD) | | 31 Déc 2021 (USD) | |
Operating CF | 1.12 | | 5.71 | | 5.08 | | 7.15 | m |
Pre-Financing CF | -2.08 | | -1.96 | | -5.08 | | -1.61 | m |
Retained CF | 4.24 | | 0.26 | | 1.54 | | 16.98 | m |
| | | | | | | | |
|
Water Intelligence BrokersBroker infomation is not available for this class of stock. |
|
|
|
|
|