Financials ABO Wind AG Hanseatische Wertpapierboerse Hamburg

Equities

End-of-day quote Hanseatische Wertpapierboerse Hamburg Other stock markets 03:30:00 25/04/2024 am IST			5-day change	1st Jan Change
56 ^EUR	+1.08%		-2.10%	+38.96%

11/04	ABO Wind to Launch EUR50 Million Corporate Bond Offering	MT
25/03	Enkraft seeks special auditor to see if ABO Wind breached disclosure rules	RE

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	427.8	514.5	684.2	379	520.1	-	-
Enterprise Value (EV) ¹	435.3	582	777.7	379	673.3	663.5	651.7
P/E ratio	32.7 x	37.2 x	27.8 x	-	18.2 x	17.3 x	14.8 x
Yield	-	0.88%	0.73%	-	1.1%	1.15%	1.17%
Capitalization / Revenue	2.87 x	4.05 x	2.95 x	1.26 x	1.48 x	1.46 x	1.17 x
EV / Revenue	2.92 x	4.58 x	3.36 x	1.26 x	1.92 x	1.86 x	1.47 x
EV / EBITDA	12.5 x	19.1 x	13.7 x	6.39 x	9.9 x	9.5 x	7.95 x
EV / FCF	10.7 x	-10.8 x	-40.7 x	-	28.6 x	25.5 x	23 x
FCF Yield	9.31%	-9.29%	-2.46%	-	3.49%	3.92%	4.35%
Price to Book	-	3.43 x	4.03 x	-	2.41 x	2.16 x	1.93 x
Nbr of stocks (in thousands)	9,221	9,221	9,221	9,221	9,221	-	-
Reference price ²	46.40	55.80	74.20	41.10	56.40	56.40	56.40
Announcement Date	15/03/21	17/03/22	14/03/23	14/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	126.3	149.2	127.1	231.7	299.7	350.6	357.4	443
EBITDA ¹	27.62	34.76	30.48	56.97	59.34	68.04	69.87	81.95
EBIT ¹	19.64	22.16	22.45	43.12	42.64	51.62	53.8	63.67
Operating Margin	15.56%	14.86%	17.66%	18.62%	14.23%	14.72%	15.05%	14.37%
Earnings before Tax (EBT) ¹	18.07	20.7	20.96	38.24	41.77	43.31	47.35	53.18
Net income ¹	11.4	13.12	13.8	24.58	27.22	28.58	30	35.1
Net margin	9.03%	8.8%	10.86%	10.61%	9.08%	8.15%	8.39%	7.92%
EPS ²	-	1.420	1.500	2.670	-	3.100	3.255	3.810
Free Cash Flow ¹	-24.42	40.53	-54.05	-19.1	-	23.51	25.99	28.36
FCF margin	-19.34%	27.17%	-42.52%	-8.25%	-	6.71%	7.27%	6.4%
FCF Conversion (EBITDA)	-	116.58%	-	-	-	34.55%	37.2%	34.61%
FCF Conversion (Net income)	-	308.89%	-	-	-	82.25%	86.65%	80.8%
Dividend per Share ²	-	-	0.4900	0.5400	-	0.6200	0.6500	0.6600
Announcement Date	09/06/20	15/03/21	17/03/22	14/03/23	14/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	65.2	7.46	67.5	93.5	-	153	143	132
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.36 x	0.2145 x	2.214 x	1.641 x	-	2.252 x	2.052 x	1.606 x
Free Cash Flow ¹	-24.4	40.5	-54.1	-19.1	-	23.5	26	28.4
ROE (net income / shareholders' equity)	11.8%	10.8%	9.52%	15.4%	-	13.3%	13%	13%
ROA (Net income/ Total Assets)	5.22%	5.34%	5.05%	6.57%	-	6.6%	7%	7.2%
Assets ¹	218.3	245.9	273.2	374.2	-	433.1	428.5	487.5
Book Value Per Share ²	-	-	16.30	18.40	-	23.40	26.10	29.30
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	1.97	1.95	3.86	5.25	-	5.26	5.54	6.2
Capex / Sales	1.56%	1.31%	3.04%	2.27%	-	1.5%	1.55%	1.4%
Announcement Date	09/06/20	15/03/21	17/03/22	14/03/23	14/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

56.4 EUR

Average target price

106.8 EUR

Spread / Average Target

+89.27%

	1st Jan change	Capi.
VESTAS WIND SYSTEMS A/S	-14.35%	26.45B
SUZLON ENERGY LIMITED	+9.03%	6.8B
SANY RENEWABLE ENERGY CO.,LTD.	-1.50%	4.68B
GOLDWIND SCIENCE AND TECHNOLOGY CO., LTD.	-7.12%	3.85B
INOX WIND LIMITED	+28.18%	2.5B
TITAN WIND ENERGY (SUZHOU) CO.,LTD	-18.97%	2.33B
DAJIN HEAVY INDUSTRY CO.,LTD.	-27.69%	1.69B
CENTURY WIND POWER CO., LTD.	+46.53%	1.59B
CS WIND CORPORATION	-28.77%	1.5B