215.00 - 235.00
210.00 - 590.00
2.95M / 482.4K (Avg.)
11.40 | 0.20
Analyze analyst forecasts for the company and compare them with competitors.
142.00M
No peer data available for comparison.
21.48M
No peer data available for comparison.
0.30
No peer data available for comparison.
23.38M
No peer data available for comparison.
12.39M
No peer data available for comparison.
34.64M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
50.00M
Worse than SOM.L's revenue of 108.66M.
24.12%
Worse than SOM.L's revenue growth rate of 50.54%.
7.55M
Worse than SOM.L's ebitda of 37.48M.
15.09%
Worse than SOM.L's ebitda margin of 34.49%.
3.81M
Worse than SOM.L's ebit of 36.40M.
7.63%
Worse than SOM.L's ebit margin of 33.50%.
3.73M
Worse than SOM.L's depreciation of 1.08M.
4.07M
Worse than SOM.L's total cash of 34.35M.
8.14%
Worse than SOM.L's cash as percentage of revenue of 31.61%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
18.14M
Worse than SOM.L's inventories of 11.65M.
36.28%
Worse than SOM.L's inventories as percentage of revenue of 10.72%.
1.85M
Better than SOM.L's accounts payable of 5.79M.
3.69%
Better than SOM.L's payables as percentage of revenue of 5.33%.
-599.00K
Worse than SOM.L's capital expenditure of -5.09M.
-1.20%
Worse than SOM.L's capex as percentage of revenue of -4.68%.
7.34%
Better than SOM.L's weighted average cost of capital (wacc) of 9.26%.
7.37%
Better than SOM.L's cost of equity of 9.31%.
6.77%
Worse than SOM.L's cost of debt of 4.59%.
0.59
Better than SOM.L's beta of 1.00.
77.31M
Worse than SOM.L's diluted shares outstanding of 56.35M.
5.45M
Worse than SOM.L's total debt of 1.59M.
400.46M
Better than SOM.L's total equity of 180.38M.
405.91M
Better than SOM.L's total capital of 181.98M.
1.34%
Worse than SOM.L's debt weighting of 0.88%.
98.66%
Worse than SOM.L's equity weighting of 99.12%.
2.90M
Worse than SOM.L's ebiat of 28.41M.
2.71M
Worse than SOM.L's unlevered free cash flow of 24.05M.
3.50%
Better than SOM.L's long-term growth rate of 0.50%.
421.17M
Better than SOM.L's terminal value of 370.47M.
340.01M
Worse than SOM.L's enterprise value of 344.04M.
-3.60M
Worse than SOM.L's net debt of -25.55M.
343.61M
Worse than SOM.L's equity value of 369.59M.
444.47
Worse than SOM.L's equity value per share of 655.86.
