XLONPEB
Market cap15mUSD
Dec 23, Last price
10.15GBP
1D
0.00%
1Q
-0.98%
Jan 2017
-33.44%
IPO
-75.91%
Name
Pebble Beach Systems Group PLC
Chart & Performance
Profile
Pebble Beach Systems Group plc designs and delivers automation, integrated channel, and virtualized playout solutions for the broadcast and streaming service markets worldwide. It also provides Automation Lite, a simpler software offering that allow control of up to six channels; Playout in a box, a compact playout solution; Pebble Remote, a solution that provides real-time access to the playout environment; Pebble Control, a solution that offers connection management of IP devices for TV stations, OB trucks, and production houses; and Orchestration solutions. The company was formerly known as Vislink plc and changed its name to Pebble Beach Systems Group plc in February 2017. Pebble Beach Systems Group plc was incorporated in 2000 and is headquartered in Weybridge, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 12,370 10.77% | 11,167 5.15% | 10,620 26.53% | |||||||
Cost of revenue | 10,295 | 9,033 | 8,466 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,075 | 2,134 | 2,154 | |||||||
NOPBT Margin | 16.77% | 19.11% | 20.28% | |||||||
Operating Taxes | 10 | 13 | 31 | |||||||
Tax Rate | 0.48% | 0.61% | 1.44% | |||||||
NOPAT | 2,065 | 2,121 | 2,123 | |||||||
Net income | 1,534 29.78% | 1,182 -19.37% | 1,466 13.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,047 | 1,031 | 1,373 | |||||||
Long-term debt | 4,753 | 5,896 | 6,611 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 5,004 | 6,199 | 6,345 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,378 | 2,058 | 3,411 | |||||||
CAPEX | (68) | (2,000) | (1,597) | |||||||
Cash from investing activities | (2,173) | (2,000) | (1,597) | |||||||
Cash from financing activities | (1,096) | (1,000) | (1,000) | |||||||
FCF | 5,939 | 2,725 | 3,113 | |||||||
Balance | ||||||||||
Cash | 796 | 728 | 1,639 | |||||||
Long term investments | ||||||||||
Excess cash | 178 | 170 | 1,108 | |||||||
Stockholders' equity | (36,166) | (37,325) | (38,526) | |||||||
Invested Capital | 42,694 | 43,004 | 44,088 | |||||||
ROIC | 4.82% | 4.87% | 4.71% | |||||||
ROCE | 30.51% | 37.58% | 38.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 127,454 | 125,709 | 125,775 | |||||||
Price | 0.08 6.90% | 0.07 -38.30% | 0.12 14.63% | |||||||
Market cap | 9,878 8.38% | 9,114 -38.33% | 14,779 13.65% | |||||||
EV | 14,882 | 15,313 | 21,124 | |||||||
EBITDA | 3,580 | 3,403 | 3,229 | |||||||
EV/EBITDA | 4.16 | 4.50 | 6.54 | |||||||
Interest | 531 | 432 | 373 | |||||||
Interest/NOPBT | 25.59% | 20.24% | 17.32% |