No data to show
XSTO
CS
Market cap448mUSD
Apr 04, Last price
67.30SEK
1D
-2.75%
1Q
-20.26%
IPO
-41.48%
Name
CoinShares International Ltd
Chart & Performance
P/E
3.33
P/S
3.98
EPS
1.57
Div Yield, %
1.29%
Shrs. gr., 5y
4.18%
Rev. gr., 5y
50.45%
Revenues
87m
+102.71%
Net income
104m
P
CFO
-70m
L-34.74%
Dividend
Sep 29, 20250.9631 SEK/sh
Earnings
May 12, 2025
Profile
CoinShares International Limited engages in the digital assets and blockchain technology business. It offers electronic trading, liquidity provisioning, and risk management services; advisory services; and exchange traded products. The company was formerly known as Global Advisors (Holdings) Limited and changed its name to CoinShares International Limited in June 2020. CoinShares International Limited was incorporated in 2008 and is based in Saint Helier, Jersey.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 87,333 102.71% | 43,083 -16.08% | 51,337 -36.43% | ||||
Cost of revenue | 28,923 | 28,644 | 36,721 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 58,410 | 14,439 | 14,616 | ||||
NOPBT Margin | 66.88% | 33.51% | 28.47% | ||||
Operating Taxes | 717 | 574 | 369 | ||||
Tax Rate | 1.23% | 3.97% | 2.52% | ||||
NOPAT | 57,693 | 13,865 | 14,247 | ||||
Net income | 104,374 -123.03% | (453,126) -187.10% | 520,216 -121.56% | ||||
Dividends | (32,814) | ||||||
Dividend yield | 0.56% | ||||||
Proceeds from repurchase of equity | 371 | (3,666) | (436) | ||||
BB yield | -0.01% | 0.13% | 0.03% | ||||
| Debt | |||||||
Debt current | 26,796 | 1,287 | 28,424 | ||||
Long-term debt | 23,841 | 28,517 | 44,175 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 29 | ||||||
Net debt | 10,780 | (40,628) | 1,020 | ||||
| Cash flow | |||||||
Cash from operating activities | (69,681) | (106,779) | 134,384 | ||||
CAPEX | (145) | (1,031) | |||||
Cash from investing activities | 9,184 | 6,908 | 77,499 | ||||
Cash from financing activities | 41,644 | (4,393) | 20,058 | ||||
FCF | 236,562 | (241) | (152,087) | ||||
| Balance | |||||||
Cash | 972,525 | 25,508 | 26,568 | ||||
Long term investments | (932,667) | 44,924 | 45,012 | ||||
Excess cash | 35,492 | 68,278 | 69,013 | ||||
Stockholders' equity | 264,699 | (245,556) | 173,188 | ||||
Invested Capital | 327,076 | 511,638 | 184,380 | ||||
ROIC | 13.76% | 3.98% | 5.55% | ||||
ROCE | 16.11% | 5.43% | 5.77% | ||||
| EV | |||||||
Common stock shares outstanding | 70,050 | 67,288 | 72,140 | ||||
Price | 83.00 100.97% | 41.30 108.59% | 19.80 -75.85% | ||||
Market cap | 5,814,123 109.22% | 2,778,991 94.56% | 1,428,373 -75.09% | ||||
EV | 5,824,903 | 2,738,364 | 1,429,393 | ||||
EBITDA | 62,403 | 17,642 | 17,499 | ||||
EV/EBITDA | 93.34 | 155.22 | 81.69 | ||||
Interest | 9,022 | 6,902 | 6,330 | ||||
Interest/NOPBT | 15.45% | 47.80% | 43.31% | ||||