Projected Income Statement: EUROAPI

Forecast Balance Sheet: EUROAPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 46.3 191 -3.9 -48.4 101 58.8 78.3
Change - - 312.53% -102.04% -1,141.03% 308.68% -41.78% 33.16%
Announcement Date 29/04/22 08/03/23 28/02/24 03/03/25 03/03/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: EUROAPI

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 167.4 132.8 108 78.5 68.04 68.92 69.46
Change - -20.67% -18.67% -27.31% -13.33% 1.31% 0.78%
Free Cash Flow (FCF) 1 -122.6 -127.7 14.9 50 -86.87 -19 -15.2
Change - -4.16% 111.67% 235.57% -273.73% 78.13% 20%
Announcement Date 08/03/23 28/02/24 03/03/25 03/03/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: EUROAPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 12.29% 9.19% 5.53% 7.8% 5.81% 7.64% 8.6%
EBIT Margin (%) - 4.84% 1.65% -2.9% -8.76% -10.95% -1.36% -0.48%
EBT Margin (%) - 0.32% -23.96% -15.31% -16.29% -25.17% -8.95% -1.79%
Net margin (%) - -1.54% -18.72% -14.32% -24.9% -22.58% -6.29% -1.18%
FCF margin (%) - -12.55% -12.6% 1.63% 5.89% -11.49% -2.49% -1.94%
FCF / Net Income (%) - 817.33% 67.32% -11.41% -23.67% 50.86% 39.6% 163.7%

Profitability

        
ROA - 2.39% 0.39% - -15.12% -3.54% -1.69% 0.13%
ROE - 3.77% 0.64% -13.67% -23.84% -20.8% -4.28% 0.54%

Financial Health

        
Leverage (Debt/EBITDA) - 0.39x 2.05x - - 2.3x 1.01x 1.16x
Debt / Free cash flow - -0.38x -1.5x - - -1.16x -3.1x -5.15x

Capital Intensity

        
CAPEX / Current Assets (%) - 17.14% 13.11% 11.84% 9.25% 9% 9.03% 8.86%
CAPEX / EBITDA (%) - 139.5% 142.64% 214.29% 118.58% 154.8% 118.15% 103.05%
CAPEX / FCF (%) - -136.54% -103.99% 724.83% 157% -78.32% -362.76% -456.99%

Items per share

        
Cash flow per share 1 - 0.472 0.0532 1.299 1.354 -1.1 0.192 0.4908
Change - - -88.73% 2,342.11% 4.23% -181.23% 117.45% 155.71%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 11.85 9.674 10.4 8.304 6.5 6.637 6.613
Change - - -18.35% 7.47% -20.13% -21.72% 2.1% -0.36%
EPS 1 -0.18 -0.16 -2.02 -1.38 -2.23 -1.8 -0.503 -0.0987
Change - 11.11% -1,162.5% 31.68% -61.59% 19.28% 72.06% 80.38%
Nbr of stocks (in thousands) - 94,010 94,913 95,263 95,214 95,188 95,188 95,188
Announcement Date 29/04/22 08/03/23 28/02/24 03/03/25 03/03/26 - - -
1EUR
Estimates
2026 *2027 *
P/E -0.54x -1.95x
PBR 0.15x 0.15x
EV / Sales 0.26x 0.2x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
4
Last Close Price
0.9790EUR
Average target price
1.200EUR
Spread / Average Target
+22.57%

Quarterly revenue - Rate of surprise