Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1,875 GBX | +2.74% | +3.59% | +4.75% |
29/04 | Deutsche Bank likes Frasers; Barclays cuts JD | AN |
23/04 | EARNINGS: Videndum warns on recovery; AB Dynamics expects profit beat | AN |
Valuation
Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 611 | 429 | 407.2 | 285.1 | 403.6 | 430.4 | - | - |
Enterprise Value (EV) 1 | 574.8 | 399 | 384.9 | 255.9 | 371.6 | 402.8 | 395.9 | 387 |
P/E ratio | 65.3 x | 94.5 x | 137 x | - | 37.1 x | 44.8 x | 39.4 x | 27.8 x |
Yield | 0.16% | 0.23% | 0.27% | 0.42% | 0.36% | 0.36% | 0.39% | 0.45% |
Capitalization / Revenue | 10.5 x | 6.97 x | 6.23 x | - | 4.01 x | 3.93 x | 3.63 x | 3.37 x |
EV / Revenue | 9.92 x | 6.49 x | 5.89 x | - | 3.69 x | 3.68 x | 3.34 x | 3.03 x |
EV / EBITDA | 38.7 x | 23.5 x | 28.5 x | - | 18.1 x | 18.1 x | 16.2 x | 14.5 x |
EV / FCF | 142 x | -168 x | 36.9 x | 16.2 x | 22.6 x | 37.9 x | 33.7 x | 28.3 x |
FCF Yield | 0.71% | -0.6% | 2.71% | 6.18% | 4.42% | 2.64% | 2.97% | 3.53% |
Price to Book | 5.62 x | 4.16 x | 3.88 x | 2.55 x | - | 2.97 x | 2.66 x | 2.39 x |
Nbr of stocks (in thousands) | 22,220 | 22,577 | 22,622 | 22,626 | 22,934 | 22,954 | - | - |
Reference price 2 | 27.50 | 19.00 | 18.00 | 12.60 | 17.60 | 18.75 | 18.75 | 18.75 |
Announcement Date | 27/11/19 | 25/11/20 | 24/11/21 | 23/11/22 | 24/01/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 57.96 | 61.51 | 65.38 | - | 100.8 | 109.4 | 118.5 | 127.8 |
EBITDA 1 | 14.84 | 16.97 | 13.5 | - | 20.52 | 22.22 | 24.44 | 26.69 |
EBIT 1 | 13.51 | 11.33 | 10.82 | - | 16.6 | 18.06 | 19.99 | 22.59 |
Operating Margin | 23.32% | 18.42% | 16.55% | - | 16.48% | 16.52% | 16.88% | 17.68% |
Earnings before Tax (EBT) 1 | 11 | 5.035 | 3.785 | - | 11.49 | 11.65 | 13.51 | 17.15 |
Net income 1 | 8.658 | 4.552 | 2.985 | - | 10.99 | 8.588 | 10.01 | 10.33 |
Net margin | 14.94% | 7.4% | 4.57% | - | 10.9% | 7.85% | 8.45% | 8.09% |
EPS 2 | 0.4210 | 0.2010 | 0.1310 | - | 0.4740 | 0.4186 | 0.4760 | 0.6740 |
Free Cash Flow 1 | 4.06 | -2.377 | 10.42 | 15.81 | 16.42 | 10.64 | 11.77 | 13.67 |
FCF margin | 7.01% | -3.86% | 15.95% | - | 16.29% | 9.73% | 9.93% | 10.69% |
FCF Conversion (EBITDA) | 27.36% | - | 77.22% | - | 80.01% | 47.88% | 48.13% | 51.21% |
FCF Conversion (Net income) | 46.89% | - | 349.25% | - | 149.42% | 123.87% | 117.5% | 132.27% |
Dividend per Share 2 | 0.0440 | 0.0440 | 0.0484 | 0.0530 | 0.0636 | 0.0667 | 0.0724 | 0.0850 |
Announcement Date | 27/11/19 | 25/11/20 | 24/11/21 | 23/11/22 | 24/01/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: August | 2020 S1 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
---|---|---|---|---|---|---|
Net sales 1 | 34.67 | - | - | - | - | 51.72 |
EBITDA 1 | - | - | - | - | - | 10.9 |
EBIT 1 | 8.586 | - | - | - | - | 8.815 |
Operating Margin | 24.76% | - | - | - | - | 17.04% |
Earnings before Tax (EBT) 1 | 3.662 | - | - | - | - | 9.632 |
Net income | - | 1.272 | 1.936 | - | - | - |
Net margin | - | - | - | - | - | - |
EPS | - | 0.0560 | 0.0850 | - | 0.0670 | - |
Dividend per Share 2 | - | - | - | 0.0354 | 0.0194 | 0.0442 |
Announcement Date | 22/04/20 | 28/04/21 | 27/04/22 | 23/11/22 | 25/04/23 | 24/01/24 |
Balance Sheet Analysis
Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 36.2 | 30 | 22.3 | 29.2 | 32 | 27.6 | 34.5 | 43.3 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 4.06 | -2.38 | 10.4 | 15.8 | 16.4 | 10.6 | 11.8 | 13.7 |
ROE (net income / shareholders' equity) | - | - | - | - | 9.25% | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 4.890 | 4.570 | 4.640 | 4.950 | - | 6.320 | 7.040 | 7.830 |
Cash Flow per Share 2 | 0.4300 | 0.2200 | 0.7000 | 0.7800 | 0.8300 | 0.7100 | 0.7300 | 0.9500 |
Capex 1 | 4.71 | 7.28 | 5.54 | 2.1 | 2.93 | 6.27 | 7.12 | 8.27 |
Capex / Sales | 8.12% | 11.83% | 8.47% | - | 2.91% | 5.73% | 6.01% | 6.47% |
Announcement Date | 27/11/19 | 25/11/20 | 24/11/21 | 23/11/22 | 24/01/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+4.75% | 527M | |
+9.48% | 4.19B | |
-17.47% | 3.46B | |
+2.47% | 2.71B | |
-22.91% | 2.55B | |
+78.04% | 1.73B | |
-8.92% | 1.41B | |
-11.69% | 1.3B | |
+60.33% | 1.25B | |
-17.99% | 1.11B |
- Stock Market
- Equities
- ABDP Stock
- Financials AB Dynamics plc