Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
27.3 EUR | -3.53% |
|
-4.88% | +36.50% |
Valuation
Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 326.1 | 1,236 | 1,768 | - | - |
Enterprise Value (EV) 1 | 326.1 | 1,450 | 1,853 | 1,778 | 1,650 |
P/E ratio | 28 x | 24.3 x | 27.4 x | 20.8 x | 17.4 x |
Yield | - | 1.72% | 1.98% | 1.85% | 2.3% |
Capitalization / Revenue | 2.24 x | 2.58 x | 3 x | 2.67 x | 2.35 x |
EV / Revenue | 2.24 x | 3.02 x | 3.15 x | 2.69 x | 2.19 x |
EV / EBITDA | - | 10.3 x | 10.2 x | 8.47 x | 6.82 x |
EV / FCF | - | 12.2 x | 18 x | 12.6 x | 10.1 x |
FCF Yield | - | 8.22% | 5.57% | 7.91% | 9.92% |
Price to Book | - | 5.56 x | 5.69 x | 5.73 x | 5.05 x |
Nbr of stocks (in thousands) | 14,180 | 14,147 | 14,147 | - | - |
Reference price 2 | 23.00 | 87.40 | 125.0 | 125.0 | 125.0 |
Announcement Date | 05/09/19 | 26/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 145.6 | 479.9 | 588.5 | 661.9 | 752.6 |
EBITDA 1 | - | 141.3 | 181.6 | 209.8 | 242.1 |
EBIT 1 | - | 104.6 | 143.1 | 169.8 | 196.7 |
Operating Margin | - | 21.79% | 24.32% | 25.66% | 26.13% |
Earnings before Tax (EBT) 1 | - | 101.7 | 188.2 | 160.4 | 191.6 |
Net income 1 | - | 50.83 | 61.3 | 83.2 | 102.6 |
Net margin | - | 10.59% | 10.42% | 12.57% | 13.63% |
EPS 2 | 0.8200 | 3.590 | 4.560 | 6.000 | 7.200 |
Free Cash Flow 1 | - | 119.2 | 103.2 | 140.7 | 163.6 |
FCF margin | - | 24.83% | 17.54% | 21.26% | 21.74% |
FCF Conversion (EBITDA) | - | 84.34% | 56.83% | 67.05% | 67.59% |
FCF Conversion (Net income) | - | 234.47% | 168.35% | 169.11% | 159.56% |
Dividend per Share 2 | - | 1.500 | 2.480 | 2.307 | 2.873 |
Announcement Date | 05/09/19 | 26/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 |
---|---|---|---|
Net sales 1 | 120.2 | 132.5 | 144.1 |
EBITDA 1 | 36.23 | 38.42 | 38.82 |
EBIT 1 | 27.14 | 28.27 | 30.79 |
Operating Margin | 22.58% | 21.34% | 21.36% |
Earnings before Tax (EBT) 1 | 16.64 | 43.11 | 27.51 |
Net income 1 | 10.03 | 21.39 | 15.7 |
Net margin | 8.35% | 16.15% | 10.9% |
EPS | - | - | - |
Dividend per Share | - | - | - |
Announcement Date | 14/11/23 | 26/03/24 | 20/05/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | - | 214 | 84.3 | 9.5 | - |
Net Cash position 1 | - | - | - | - | 118 |
Leverage (Debt/EBITDA) | - | 1.511 x | 0.464 x | 0.0453 x | - |
Free Cash Flow 1 | - | 119 | 103 | 141 | 164 |
ROE (net income / shareholders' equity) | - | - | 22% | 15% | 16% |
ROA (Net income/ Total Assets) | - | - | 13.2% | 10.2% | 12.2% |
Assets 1 | - | - | 464.4 | 815.7 | 840.6 |
Book Value Per Share 2 | - | 15.70 | 22.00 | 21.80 | 24.70 |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | 17.7 | 25.3 | 25.9 | 29.8 |
Capex / Sales | - | 3.69% | 4.3% | 3.92% | 3.96% |
Announcement Date | 05/09/19 | 26/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+18.86% | 3,322B | |
+15.57% | 91.17B | |
+12.99% | 84.37B | |
+47.52% | 56.41B | |
-20.20% | 49.69B | |
+35.77% | 47.77B | |
-25.64% | 46.04B | |
+76.35% | 41.02B | |
-3.39% | 27.21B |
- Stock Market
- Equities
- CBF Stock
- 0K0 Stock
- Financials Cyber_Folks S.A.