Stock EXN EXCLUSIVE NETWORKS S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Exclusive Networks S.A.

Equities

EXN

FR0014005DA7

IT Services & Consulting

Market Closed - Euronext Paris
Other stock markets
 09:05:18 02/05/2024 pm IST 		After market 12:31:43 am
19.7 EUR -1.50% Intraday chart for Exclusive Networks S.A. 19.76 +0.30%
30/04 Exclusive Networks: quarterly sales up by more than 6 CF
29/04 Transcript : Exclusive Networks SA, Q1 2024 Earnings Call, Apr 29, 2024

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 1,725 1,657 1,754 1,807 - -
Enterprise Value (EV) 1 2,117 2,005 1,976 2,036 1,913 1,732
P/E ratio -126 x 45.2 x 41.3 x 25.3 x 21 x 16.4 x
Yield 1.06% 1.11% - 1.78% 1.9% 2.31%
Capitalization / Revenue 0.69 x 0.49 x 0.45 x 1.04 x 0.72 x 0.85 x
EV / Revenue 0.85 x 0.59 x 0.51 x 1.17 x 0.76 x 0.81 x
EV / EBITDA 16.1 x 11.9 x 9.93 x 9.19 x 7.69 x 6.32 x
EV / FCF 56.1 x 11.1 x 9.28 x 20.7 x 14 x 11.3 x
FCF Yield 1.78% 8.98% 10.8% 4.82% 7.13% 8.84%
Price to Book 1.82 x 1.74 x 1.85 x 1.78 x 1.64 x 1.5 x
Nbr of stocks (in thousands) 91,477 91,670 90,341 90,331 - -
Reference price 2 18.86 18.08 19.42 20.00 20.00 20.00
Announcement Date 30/03/22 28/02/23 29/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,892 2,483 3,404 3,863 1,738 2,513 2,133
EBITDA 1 - 131.2 168 199 221.4 248.9 273.8
EBIT 1 - 50.9 79 186 205.9 231.5 254.8
Operating Margin - 2.05% 2.32% 4.81% 11.84% 9.21% 11.95%
Earnings before Tax (EBT) 1 - 12.1 52 56 96.45 117.6 145.3
Net income 1 2.169 -13.5 36 43 71.72 86.53 110.3
Net margin 0.11% -0.54% 1.06% 1.11% 4.13% 3.44% 5.17%
EPS 2 - -0.1500 0.4000 0.4700 0.7891 0.9534 1.218
Free Cash Flow 1 - 37.72 180 213 98.12 136.5 153.1
FCF margin - 1.52% 5.29% 5.51% 5.65% 5.43% 7.18%
FCF Conversion (EBITDA) - 28.75% 107.14% 107.04% 44.32% 54.83% 55.92%
FCF Conversion (Net income) - - 500% 495.35% 136.82% 157.71% 138.79%
Dividend per Share 2 - 0.2000 0.2000 - 0.3567 0.3800 0.4620
Announcement Date 06/09/21 30/03/22 28/02/23 29/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2024 Q1
Net sales 1 799.1 712.1 761.7 - 809 1,122 1,930 893 393
EBITDA - - - - - - - - -
EBIT - - - - - - - - -
Operating Margin - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - -
Net income - - - 10 - - - - -
Net margin - - - - - - - - -
EPS - - - 0.1100 - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 30/03/22 09/05/22 14/09/22 14/09/22 09/11/22 28/02/23 28/02/23 04/05/23 29/04/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 392 348 222 229 106 -
Net Cash position 1 - - - - - - 74.7
Leverage (Debt/EBITDA) - 2.984 x 2.071 x 1.116 x 1.034 x 0.4264 x -
Free Cash Flow 1 - 37.7 180 213 98.1 136 153
ROE (net income / shareholders' equity) - 8.97% 10.6% 4.5% 11.5% 12.8% 14.3%
ROA (Net income/ Total Assets) - 2.66% 3.34% 1.3% 3.58% 4.01% 4.21%
Assets 1 - -508.1 1,076 3,312 2,001 2,159 2,621
Book Value Per Share 2 - 10.40 10.40 10.50 11.20 12.20 13.30
Cash Flow per Share - 0.4600 2.070 2.400 - - -
Capex 1 - 4.76 6 7 7.77 8.04 8.52
Capex / Sales - 0.19% 0.18% 0.18% 0.45% 0.32% 0.4%
Announcement Date 06/09/21 30/03/22 28/02/23 29/02/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Exclusive Networks S.A.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
20 EUR
Average target price
24.31 EUR
Spread / Average Target
+21.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
EXCLUSIVE NETWORKS S.A. Stock Exclusive Networks S.A.
+1.44% 1.93B
ACCENTURE PLC Stock Accenture plc
-14.53% 188B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.84% 166B
IBM Stock IBM
+0.52% 151B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.20% 101B
RELX PLC Stock RELX PLC
+5.59% 77.06B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.46% 71.46B
INFOSYS LIMITED Stock Infosys Limited
-8.33% 70.46B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.45% 52.14B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.19% 44.34B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. EXN Stock
  4. Financials Exclusive Networks S.A.