XLONTRST
Market cap1.59bUSD
Dec 23, Last price
307.00GBP
1D
-0.32%
1Q
39.23%
IPO
20.39%
Name
Trustpilot Group PLC
Chart & Performance
P/E
22,384.56
P/S
902.30
EPS
0.02
Div Yield, %
0.00%
Shrs. gr., 5y
1.45%
Rev. gr., 5y
22.36%
Revenues
176m
+18.42%
Net income
7m
P
CFO
21m
P
Earnings
May 21, 2025
Profile
Trustpilot Group plc operates an online review platform for businesses and consumers in the United Kingdom, North America, Europe, and internationally. Its online review platform enables consumers to make purchasing decisions, as well as provides consumers with the opportunity to recommend businesses, products, services, and locations based on their experiences; and businesses to showcase their trustscore. The company also offers software modules for businesses on a software-as-a-service (SaaS) basis. Trustpilot Group plc was founded in 2007 and is based in Copenhagen, Denmark.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 176,362 18.42% | 148,932 13.31% | 131,443 28.88% | ||||||
Cost of revenue | 125,656 | 163,300 | 156,130 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 50,706 | (14,368) | (24,687) | ||||||
NOPBT Margin | 28.75% | ||||||||
Operating Taxes | (9,053) | (401) | (716) | ||||||
Tax Rate | |||||||||
NOPAT | 59,759 | (13,967) | (23,971) | ||||||
Net income | 7,109 -148.55% | (14,644) -43.45% | (25,894) 110.88% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 591 | 1,289 | 73,916 | ||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 4,292 | 3,442 | 3,504 | ||||||
Long-term debt | 41,436 | 45,928 | 22,608 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 3,746 | 3,486 | 3,479 | ||||||
Net debt | (45,796) | (24,089) | (67,065) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 20,879 | (2,698) | (5,444) | ||||||
CAPEX | (329) | (7,399) | (4,221) | ||||||
Cash from investing activities | (3,561) | (7,399) | (4,221) | ||||||
Cash from financing activities | (2,947) | (1,898) | 56,394 | ||||||
FCF | 63,489 | (27,678) | (20,766) | ||||||
| Balance | |||||||||
Cash | 91,524 | 73,459 | 93,177 | ||||||
Long term investments | |||||||||
Excess cash | 82,706 | 66,012 | 86,605 | ||||||
Stockholders' equity | (5,677) | (18,701) | (11,540) | ||||||
Invested Capital | 95,400 | 92,664 | 87,460 | ||||||
ROIC | 63.55% | ||||||||
ROCE | 56.51% | ||||||||
| EV | |||||||||
Common stock shares outstanding | 439,735 | 415,086 | 401,445 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 59,680 | (7,010) | (16,455) | ||||||
EV/EBITDA | |||||||||
Interest | 1,886 | 1,495 | 2,341 | ||||||
Interest/NOPBT | 3.72% | ||||||||