Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
17.7 EUR | -1.67% | -1.67% | -7.57% |
25/03 | Ekopak NV Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
2023 | Ekopak NV Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 266.3 | 256.5 | 283.9 | 262.4 | - | - |
Enterprise Value (EV) 1 | 226.9 | 238.2 | 283.9 | 299.2 | 292.9 | 277.4 |
P/E ratio | -359 x | -133 x | -91.2 x | 590 x | 59 x | 26 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 23 x | 14.5 x | 7.88 x | 3.49 x | 2.28 x | 2.29 x |
EV / Revenue | 19.6 x | 13.4 x | 7.88 x | 3.98 x | 2.55 x | 2.42 x |
EV / EBITDA | 840 x | -522 x | 79.9 x | 29.9 x | 15.1 x | 8.95 x |
EV / FCF | -21.3 x | -17.9 x | - | -103 x | 27.4 x | - |
FCF Yield | -4.69% | -5.6% | - | -0.97% | 3.65% | - |
Price to Book | 4.54 x | 4.53 x | - | 5.06 x | 4.76 x | 4.28 x |
Nbr of stocks (in thousands) | 14,825 | 14,825 | 14,825 | 14,825 | - | - |
Reference price 2 | 17.96 | 17.30 | 19.15 | 17.70 | 17.70 | 17.70 |
Announcement Date | 30/06/22 | 27/03/23 | 25/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 9.781 | 11.56 | 17.71 | 36.03 | 75.25 | 115 | 114.5 |
EBITDA 1 | - | 0.27 | -0.456 | 3.551 | 10 | 19.45 | 31 |
EBIT 1 | - | -0.611 | -2.294 | -3.401 | 4.05 | 8.1 | 19 |
Operating Margin | - | -5.29% | -12.95% | -9.44% | 5.38% | 7.04% | 16.59% |
Earnings before Tax (EBT) 1 | - | -0.748 | -2.521 | -3.997 | 1 | 6.15 | -1 |
Net income 1 | -0.093 | -0.7 | -1.986 | -3.076 | 0.4 | 4.6 | 10 |
Net margin | -0.95% | -6.05% | -11.21% | -8.54% | 0.53% | 4% | 8.73% |
EPS 2 | -0.0100 | -0.0500 | -0.1300 | -0.2100 | 0.0300 | 0.3000 | 0.6800 |
Free Cash Flow 1 | - | -10.63 | -13.34 | - | -2.9 | 10.7 | - |
FCF margin | - | -91.98% | -75.31% | - | -3.85% | 9.3% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | 55.01% | - |
FCF Conversion (Net income) | - | - | - | - | - | 232.61% | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 26/03/21 | 30/06/22 | 27/03/23 | 25/03/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 36.9 | 30.6 | 15 |
Net Cash position 1 | - | 39.3 | 18.3 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | 3.685 x | 1.571 x | 0.4839 x |
Free Cash Flow 1 | - | -10.6 | -13.3 | - | -2.9 | 10.7 | - |
ROE (net income / shareholders' equity) | - | -2.2% | - | - | 6.5% | 9.8% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 3.950 | 3.820 | - | 3.500 | 3.720 | 4.140 |
Cash Flow per Share 2 | - | -0.0300 | -0.2500 | - | -0.2000 | 0.7200 | 0.5700 |
Capex 1 | - | 10.2 | 9.46 | - | 7.2 | 15.8 | - |
Capex / Sales | - | 88.4% | 53.41% | - | 9.57% | 13.74% | - |
Announcement Date | 26/03/21 | 30/06/22 | 27/03/23 | 25/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-7.57% | 283M | |
+7.20% | 10.9B | |
+1.15% | 10.33B | |
-2.40% | 9.45B | |
+1.27% | 9.18B | |
+7.81% | 2.94B | |
+25.31% | 2.92B | |
-2.51% | 2.92B | |
-8.57% | 2.74B | |
-7.05% | 2.51B |
- Stock Market
- Equities
- EKOP Stock
- Financials Ekopak NV