Loading...
XLONOAP3
Market cap535mUSD
Dec 24, Last price  
45.30GBP
1D
0.00%
1Q
-1.74%
Jan 2017
-23.87%
IPO
-43.55%
Name

Octopus Apollo VCT PLC

Chart & Performance

D1W1MN
XLON:OAP3 chart
P/E
P/S
11,973.24
EPS
Div Yield, %
0.03%
Shrs. gr., 5y
19.13%
Rev. gr., 5y
27.19%
Revenues
4m
-90.34%
0000001,016,0002,618,0003,571,0004,635,0007,826,0009,349,0001,073,0006,159,00021,335,00033,628,00036,972,0003,571,000
Net income
-435k
L
-14,000498,000582,000245,000449,000855,000223,0001,751,0002,292,0002,831,0005,172,0003,699,000-1,183,0004,144,00019,767,00031,457,00034,541,000-435,000
CFO
-15m
L-4.78%
569,000-602,000629,000-375,00018,000547,000192,000-89,000-752,000-2,119,000-168,000-2,460,000-1,780,000712,000-3,053,000-10,333,000-15,317,000-14,585,000
Dividend
Apr 11, 20241.3 GBP/sh
Earnings
May 27, 2025

Profile

Octopus Apollo VCT plc is a venture capital trust specializing in development and expansion investments in smaller unquoted companies. The fund invests in small and medium sized companies in the United Kingdom. It typically invests in companies with debt investment values between £1 million ($1.64 million) and £2 million ($3.29 million). The fund primarily invests in the form of a secured loan using various unquoted investment instruments, including ordinary and preference shares, loan stocks, and convertible securities. It seeks to hold its investments from three to seven years. The fund primarily seeks to exit its investments through trade sale. It seeks to appoint either a director or a formal observer to the board of each investee company. It held uninvested funds in cash and money market funds. The fund seeks to make maximum investment of £1 million ($1.64 million) in a fiscal year in one company and generally no more than 15 percent of the fund's assets, at cost, will be invested in the same company.

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑012023‑012022‑012021‑012020‑012019‑012018‑012017‑012016‑012015‑01
Income
Revenues
3,571
-90.34%
36,972
9.94%
33,628
57.62%
Cost of revenue
(4,409)
(12,511)
(11,338)
Unusual Expense (Income)
NOPBT
7,980
49,483
44,966
NOPBT Margin
223.47%
133.84%
133.72%
Operating Taxes
7
31,457
Tax Rate
0.01%
69.96%
NOPAT
7,980
49,476
13,509
Net income
(435)
-101.26%
34,541
9.80%
31,457
59.14%
Dividends
(14,653)
(10,958)
(21,947)
Dividend yield
4.09%
10.70%
Proceeds from repurchase of equity
59,800
67,442
89,437
BB yield
-25.16%
-43.59%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
20,884
11,362
Net debt
(454,962)
(409,841)
(291,861)
Cash flow
Cash from operating activities
(14,585)
(15,317)
(10,333)
CAPEX
14,585
Cash from investing activities
(19,182)
(49,143)
(6,734)
Cash from financing activities
40,826
60,739
60,719
FCF
4,228
49,476
13,509
Balance
Cash
70,156
58,581
79,761
Long term investments
384,806
351,260
212,100
Excess cash
454,783
407,992
290,180
Stockholders' equity
945
620,387
435,877
Invested Capital
401,333
(58,499)
(27,221)
ROIC
4.66%
ROCE
1.98%
14.16%
17.10%
EV
Common stock shares outstanding
709,769
572,765
438,446
Price
0.47
0.00%
0.47
8.84%
Market cap
268,054
30.64%
205,193
54.50%
EV
207,547
167,850
EBITDA
7,980
49,483
44,966
EV/EBITDA
4.19
3.73
Interest
Interest/NOPBT