Projected Income Statement: Pathos Communications PLC

Forecast Balance Sheet: Pathos Communications PLC

Fiscal Period: December 2024 2025 2026 2027
Net Debt 1 - -6.24 -5 -6
Change - - 19.88% -20%
Announcement Date 12/10/25 A 5/5/26 A - -
1USD in Million
Estimates

Cash Flow Forecast: Pathos Communications PLC

Fiscal Period: December 2025 2026 2027
CAPEX 1 0.435 4.6 2.5
Change - 957.47% -45.65%
Free Cash Flow (FCF) 1 0.661 -1.3 1.1
Change - -296.67% 184.62%
Announcement Date 5/5/26 A - -
1USD in Million
Estimates

Forecast Financial Ratios: Pathos Communications PLC

Fiscal Period: December 2024 2025 2026 2027

Profitability

    
EBITDA Margin (%) - 21.94% 28.57% 31.37%
EBIT Margin (%) - 16.54% 20% 20.26%
EBT Margin (%) - -4.02% 16.43% 17.65%
Net margin (%) - -4.82% 15.71% 16.99%
FCF margin (%) - 5.05% -9.29% 7.19%
FCF / Net Income (%) - -104.92% -59.09% 42.31%

Profitability

    
ROA - - - -
ROE - 62.6% 30.8% 25.7%

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 3.32% 32.86% 16.34%
CAPEX / EBITDA (%) - 15.15% 115% 52.08%
CAPEX / FCF (%) - 65.81% -353.85% 227.27%

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - 0.0887 0.128 0.172
Change - - 44.31% 34.37%
EPS 1 -258,547 - 0.0335 0.0383
Change - - - 14.33%
Nbr of stocks (in thousands) - 66,667 66,667 66,667
Announcement Date 12/10/25 A 5/5/26 A - -
1USD
Estimates
2026 *2027 *
P/E 10.7x 9.38x
PBR 2.81x 2.09x
EV / Sales 1.35x 1.17x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.3590USD
Average target price
0.5589USD
Spread / Average Target
+55.66%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NEWS Stock
  4. Financials Pathos Communications PLC