SYME Valuations11 Sep 2020 23:29
For every £1,000,000,000 (1 Billion) in inventory.
6-8% of which is the cost to the client.
Of that 6-8%
4-6% is the for the annual return on the security coupon or bond.
2% Is revenue to SYME
1% IS NET PROFIT TO SYME
So very every £1billion in inventory (I will use 8% not the lower 6%)
The cost to the client is 80m = 8%
The revenue to SYME is 20m = 2%
The Net Profit to SYME is 10m = 1%
SYME has 32,755m shares in issue.
£0.0003 earnings per share per £1 billion in inventory signed.
So £10Billion in inventory is £0.003 earnings per share
Put that on a PE of
10 = £0.03 = 3p share price
20 = £0.06 = 6p share price
40 = £0.12 = 12p share price
80 = £0.24p= 24p share price
How many customers do SYME have on board?
My last count was by the end of the year 600.
How does that work out for a Dec 31st share price?
600 X £13,000,000 average client inventory = 7,800,000,000 In inventory. £7.8 Billion
£0.0003 per £1 billion in inventory
7.8 x £0.0003 = £0.00234p earnings per share.
P/E
10 = £0.0234
20 = £0.0468
40 = £0.0936
80 = £0.1872
How about Dec 2021?
Well we've been told 50 clients per year.
50x12=600
So we have the 600 from 2020, contracts would rollover, then 600 new in 2021
So we can simply double the previous calcs.
PE of
10 = £0.0468
20 = £0.0936
40 = £0.1872
80 = £0.3744
Have a good weekend people.