Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
3.06 PLN | -1.29% | -2.86% | +33.04% |
27/05 | Clearvise Buys 43-MW Solar Park in Germany | MT |
17/05 | Altus Group Brief: In connection with Termination of Transaction, Altus Group will pay a US$3 million termination fee to Situs | MT |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 98.7 | 68.07 | 47.06 | 60.15 | 65.06 | 94.12 |
Enterprise Value (EV) 1 | -47.59 | -90.4 | -44.34 | -39.37 | -41.28 | -27.57 |
P/E ratio | 1.98 x | 58.3 x | 4.95 x | 7.42 x | 10.2 x | 10.5 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.34 x | 0.56 x | 0.72 x | 1.04 x | 1.56 x | 1.74 x |
EV / Revenue | -0.17 x | -0.75 x | -0.68 x | -0.68 x | -0.99 x | -0.51 x |
EV / EBITDA | -0.71 x | -10.7 x | -3.27 x | -2.98 x | -3.8 x | -9.54 x |
EV / FCF | -1.27 x | -5.12 x | 2.65 x | -6.56 x | -4.92 x | -3.05 x |
FCF Yield | -78.9% | -19.5% | 37.8% | -15.2% | -20.3% | -32.7% |
Price to Book | 0.69 x | 0.47 x | 0.4 x | 0.56 x | 0.58 x | 0.78 x |
Nbr of stocks (in thousands) | 46,120 | 46,120 | 48,420 | 40,920 | 40,920 | 40,920 |
Reference price 2 | 2.140 | 1.476 | 0.9720 | 1.470 | 1.590 | 2.300 |
Announcement Date | 28/02/19 | 27/04/20 | 30/04/21 | 14/04/22 | 27/04/23 | 26/04/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 287.8 | 121.1 | 65.64 | 57.67 | 41.59 | 54.19 |
EBITDA 1 | 67.34 | 8.433 | 13.56 | 13.23 | 10.87 | 2.89 |
EBIT 1 | 66.91 | 7.877 | 13.24 | 13 | 10.51 | 2.55 |
Operating Margin | 23.25% | 6.5% | 20.16% | 22.54% | 25.27% | 4.71% |
Earnings before Tax (EBT) 1 | 60.88 | 8.191 | 14.27 | 12.38 | 10.63 | 14.5 |
Net income 1 | 49.72 | 1.167 | 8.653 | 8.107 | 6.384 | 9.152 |
Net margin | 17.27% | 0.96% | 13.18% | 14.06% | 15.35% | 16.89% |
EPS 2 | 1.080 | 0.0253 | 0.1963 | 0.1981 | 0.1560 | 0.2200 |
Free Cash Flow 1 | 37.53 | 17.66 | -16.75 | 6.002 | 8.384 | 9.028 |
FCF margin | 13.04% | 14.58% | -25.51% | 10.41% | 20.16% | 16.66% |
FCF Conversion (EBITDA) | 55.73% | 209.39% | - | 45.36% | 77.15% | 312.37% |
FCF Conversion (Net income) | 75.48% | 1,513.07% | - | 74.04% | 131.33% | 98.64% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 28/02/19 | 27/04/20 | 30/04/21 | 14/04/22 | 27/04/23 | 26/04/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 146 | 158 | 91.4 | 99.5 | 106 | 122 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 37.5 | 17.7 | -16.7 | 6 | 8.38 | 9.03 |
ROE (net income / shareholders' equity) | 31.5% | 2.57% | 8.07% | 8.22% | 6.59% | 7.86% |
ROA (Net income/ Total Assets) | 21% | 2.8% | 5.45% | 6.08% | 4.7% | 1.05% |
Assets 1 | 237 | 41.75 | 158.7 | 133.3 | 135.9 | 872.1 |
Book Value Per Share 2 | 3.110 | 3.110 | 2.410 | 2.610 | 2.730 | 2.930 |
Cash Flow per Share 2 | 0.9700 | 1.190 | 0.4400 | 0.1400 | 0.4200 | 0.2400 |
Capex 1 | 0.3 | 0.57 | 0.04 | 1.23 | 3.2 | 0.57 |
Capex / Sales | 0.1% | 0.47% | 0.06% | 2.13% | 7.7% | 1.04% |
Announcement Date | 28/02/19 | 27/04/20 | 30/04/21 | 14/04/22 | 27/04/23 | 26/04/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+33.04% | 3.14Cr | |
+31.12% | 9.7TCr | |
-8.03% | 9.28TCr | |
+10.33% | 2.66TCr | |
-10.43% | 1.69TCr | |
-4.15% | 1.43TCr | |
-2.19% | 1.38TCr | |
-27.26% | 1.16TCr | |
+25.25% | 1.02TCr | |
+14.19% | 902.63Cr |
- Stock Market
- Equities
- ALI Stock
- Financials Altus S.A.