XLONAEO
Market cap6mUSD
Dec 24, Last price
57.00GBP
1D
-6.56%
1Q
2.70%
Jan 2017
123.53%
Name
Aeorema Communications PLC
Chart & Performance
Profile
Aeorema Communications plc, a live events agency, engages in devising and delivering corporate communication solutions in the United Kingdom, the United States, and internationally. The company was formerly known as Cheerful Scout plc and changed its name to Aeorema Communications plc in December 2011. Aeorema Communications plc was incorporated in 2001 and is based in London, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 20,289 0.29% | 20,230 65.72% | 12,207 139.62% | |||||||
Cost of revenue | 18,038 | 19,105 | 11,325 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,251 | 1,125 | 882 | |||||||
NOPBT Margin | 11.09% | 5.56% | 7.22% | |||||||
Operating Taxes | 140 | 289 | 204 | |||||||
Tax Rate | 6.23% | 25.67% | 23.16% | |||||||
NOPAT | 2,111 | 836 | 678 | |||||||
Net income | 297 -60.81% | 757 18.43% | 639 -487.65% | |||||||
Dividends | (286) | (191) | ||||||||
Dividend yield | 2.27% | |||||||||
Proceeds from repurchase of equity | 34 | |||||||||
BB yield | -0.40% | |||||||||
Debt | ||||||||||
Debt current | 141 | 192 | 205 | |||||||
Long-term debt | 1,115 | 640 | 849 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 26 | 626 | 743 | |||||||
Net debt | (1,864) | (2,739) | (1,711) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,205 | 1,457 | 922 | |||||||
CAPEX | (55) | (325) | (179) | |||||||
Cash from investing activities | (161) | (503) | (254) | |||||||
Cash from financing activities | (369) | (225) | (56) | |||||||
FCF | 3,684 | (606) | (246) | |||||||
Balance | ||||||||||
Cash | 3,119 | 2,444 | 1,714 | |||||||
Long term investments | 1,128 | 1,051 | ||||||||
Excess cash | 2,105 | 2,560 | 2,155 | |||||||
Stockholders' equity | 2,383 | 2,792 | 2,244 | |||||||
Invested Capital | 1,368 | 1,026 | 980 | |||||||
ROIC | 176.33% | 83.37% | 83.99% | |||||||
ROCE | 64.39% | 31.37% | 28.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,230 | 11,078 | 11,008 | |||||||
Price | 0.76 44.76% | 0.53 | ||||||||
Market cap | 8,419 45.68% | 5,779 | ||||||||
EV | 5,680 | 4,068 | ||||||||
EBITDA | 2,517 | 1,364 | 1,023 | |||||||
EV/EBITDA | 4.16 | 3.98 | ||||||||
Interest | 40 | 47 | 21 | |||||||
Interest/NOPBT | 1.77% | 4.19% | 2.40% |