Projected Income Statement: Lectra

Forecast Balance Sheet: Lectra

Forecast Balance Sheet - Lectra
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 8.8 -11.4 -17 20.6 21.3 63 47.1 35.5
Change - -229.55% -49.12% 221.18% 3.4% 195.44% -25.24% -24.63%
Announcement Date 09/02/22 08/02/23 14/02/24 12/02/25 11/02/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Lectra

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 6.173 7.688 7.085 6.77 10.02 9.45 10.32 10.15
Change - 24.54% -7.84% -4.45% 47.99% -5.68% 9.26% -1.69%
Free Cash Flow (FCF) 1 48.34 50.1 52.49 81.55 63.73 54.67 60.75 71.02
Change - 3.65% 4.77% 55.36% -21.85% -14.22% 11.13% 16.91%
Announcement Date 09/02/22 08/02/23 14/02/24 12/02/25 11/02/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Lectra

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

Profitability

        
EBITDA Margin (%) 16.8% 18.85% 16.54% 17.3% 15.73% 16.41% 17.89% 19.61%
EBIT Margin (%) 11.46% 13.12% 10.27% 10.18% 7.53% 8.08% 9.81% 12.03%
EBT Margin (%) 9.28% 11.3% 9.21% 7.71% 5.74% 7.7% 9.17% 11.66%
Net margin (%) 7.28% 8.39% 6.83% 5.62% 5.12% 5.97% 6.7% 8.3%
FCF margin (%) 12.47% 9.6% 10.99% 15.48% 12.58% 11.15% 11.71% 12.96%
FCF / Net Income (%) 171.4% 114.38% 161% 275.49% 245.45% 186.58% 174.61% 156.1%

Profitability

        
ROA - 5.44% 3.97% 3.65% 2.99% 2.8% 4.3% 5.2%
ROE 9.58% 10.47% 7.59% 8.26% 7.44% 8.88% 10.36% 12.2%

Financial Health

        
Leverage (Debt/EBITDA) 0.14x - - 0.23x 0.27x 0.78x 0.51x 0.33x
Debt / Free cash flow 0.18x - - 0.25x 0.33x 1.15x 0.78x 0.5x

Capital Intensity

        
CAPEX / Current Assets (%) 1.59% 1.47% 1.48% 1.29% 1.98% 1.93% 1.99% 1.85%
CAPEX / EBITDA (%) 9.48% 7.81% 8.97% 7.43% 12.57% 11.74% 11.12% 9.44%
CAPEX / FCF (%) 12.77% 15.35% 13.5% 8.3% 15.72% 17.29% 17% 14.29%

Items per share

        
Cash flow per share 1 1.513 1.513 1.562 2.314 1.935 1.421 1.655 2.012
Change - -0.02% 3.27% 48.15% -16.4% -26.55% 16.44% 21.6%
Dividend per Share 1 0.36 0.48 0.36 0.4 0.35 0.3925 0.4749 0.6146
Change - 33.33% -25% 11.11% -12.5% 12.14% 21% 29.41%
Book Value Per Share 1 11.2 11.91 10.84 9.314 9.087 9.199 9.732 10.41
Change - 6.31% -8.95% -14.09% -2.43% 1.23% 5.79% 6.96%
EPS 1 0.78 1.16 0.89 0.82 0.68 0.7711 0.9136 1.202
Change - 48.72% -23.28% -7.87% -17.07% 13.4% 18.47% 31.58%
Nbr of stocks (in thousands) 37,705 37,755 37,796 37,931 38,011 36,942 36,942 36,942
Announcement Date 09/02/22 08/02/23 14/02/24 12/02/25 11/02/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 24.3x 20.5x
PBR 2.03x 1.92x
EV / Sales 1.54x 1.42x
Yield 2.1% 2.54%

EPS & Dividend

EPS & Dividend - Lectra


Y-o-Y evolution of P/E

Valuation ratios - P/E - Lectra
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Lectra
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Lectra
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
18.72EUR
Average target price
23.17EUR
Spread / Average Target
+23.75%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Lectra