Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.53 EUR | +2.00% |
|
+0.66% | +31.90% |
27/05 | AdUX: transfer to Euronext Growth Paris on June 24 | CF |
27/05 | France’s AdUX to Shift Listing to Euronext Growth Paris | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 8.059 | 11.32 | 12.79 | 8.622 | 7.212 | 9.514 | - | - |
Enterprise Value (EV) 1 | 10.76 | 13.7 | 13.88 | 8.293 | 8.278 | 9.474 | 8.294 | 6.454 |
P/E ratio | -21.5 x | -13 x | 51.3 x | 2.13 x | 3.22 x | 5 x | 4.84 x | 5 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.33 x | - | 0.53 x | - | - | 0.44 x | 0.44 x | 0.45 x |
EV / Revenue | 0.43 x | - | 0.58 x | - | - | 0.44 x | 0.39 x | 0.31 x |
EV / EBITDA | 99.7 x | - | 6.34 x | - | - | 2.63 x | 2.28 x | 1.81 x |
EV / FCF | -2.9 x | -14.7 x | 12.5 x | 6.29 x | 8.75 x | 4.6 x | 3.89 x | 2.29 x |
FCF Yield | -34.5% | -6.79% | 8.01% | 15.9% | 11.4% | 21.7% | 25.7% | 43.7% |
Price to Book | -1.92 x | -2.02 x | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 6,247 | 6,238 | 6,237 | 6,225 | 6,217 | 6,218 | - | - |
Reference price 2 | 1.290 | 1.815 | 2.050 | 1.385 | 1.160 | 1.500 | 1.500 | 1.500 |
Announcement Date | 27/04/20 | 01/04/21 | 07/04/22 | 06/04/23 | 04/04/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 24.77 | - | 23.95 | - | - | 21.76 | 21.44 | 21.14 |
EBITDA 1 | 0.108 | - | 2.19 | - | - | 3.6 | 3.63 | 3.57 |
EBIT 1 | 0.145 | -0.6 | 0.978 | 4.247 | 2.455 | 2.4 | 2.41 | 2.34 |
Operating Margin | 0.59% | - | 4.08% | - | - | 11.03% | 11.24% | 11.07% |
Earnings before Tax (EBT) | -0.315 | -0.779 | - | - | - | - | - | - |
Net income 1 | -0.4 | -0.851 | 0.236 | 4.089 | 2.262 | 1.94 | 1.97 | 1.92 |
Net margin | -1.62% | - | 0.99% | - | - | 8.92% | 9.19% | 9.08% |
EPS 2 | -0.0600 | -0.1400 | 0.0400 | 0.6500 | 0.3600 | 0.3000 | 0.3100 | 0.3000 |
Free Cash Flow 1 | -3.714 | -0.93 | 1.112 | 1.318 | 0.946 | 2.06 | 2.13 | 2.82 |
FCF margin | -15% | - | 4.64% | - | - | 9.47% | 9.93% | 13.34% |
FCF Conversion (EBITDA) | - | - | 50.78% | - | - | 57.22% | 58.68% | 78.99% |
FCF Conversion (Net income) | - | - | 471.19% | 32.23% | 41.82% | 106.19% | 108.12% | 146.88% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 27/04/20 | 01/04/21 | 07/04/22 | 06/04/23 | 04/04/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2022 Q2 | 2022 S1 |
---|---|---|---|
Net sales 1 | 9.602 | 5.9 | 11.36 |
EBITDA | 0.482 | - | 0.752 |
EBIT | - | - | - |
Operating Margin | - | - | - |
Earnings before Tax (EBT) | - | - | - |
Net income | - | - | - |
Net margin | - | - | - |
EPS | - | - | - |
Dividend per Share | - | - | - |
Announcement Date | 30/07/21 | 11/10/22 | 11/10/22 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 2.7 | 2.38 | 1.09 | - | 1.07 | - | - | - |
Net Cash position 1 | - | - | - | 0.33 | - | 0.04 | 1.22 | 3.06 |
Leverage (Debt/EBITDA) | 25.04 x | - | 0.4991 x | - | - | - | - | - |
Free Cash Flow 1 | -3.71 | -0.93 | 1.11 | 1.32 | 0.95 | 2.06 | 2.13 | 2.82 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | -0.6700 | -0.9000 | - | - | - | - | - | - |
Cash Flow per Share | -0.4500 | -0.0500 | - | - | - | - | - | - |
Capex 1 | 0.89 | 0.59 | 0.4 | 0.28 | 0.28 | 0.3 | 0.3 | 0.3 |
Capex / Sales | 3.61% | - | 1.66% | - | - | 1.38% | 1.4% | 1.42% |
Announcement Date | 27/04/20 | 01/04/21 | 07/04/22 | 06/04/23 | 04/04/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+31.90% | 99.83L | |
+22.14% | 2.78TCr | |
+2.52% | 1.76TCr | |
-4.91% | 1.18TCr | |
-10.75% | 1.1TCr | |
-1.81% | 1.01TCr | |
+7.53% | 440.94Cr | |
-0.21% | 332.33Cr | |
+12.57% | 316.18Cr | |
-26.02% | 293.71Cr |
- Stock Market
- Equities
- ALDUX Stock
- Financials AdUx