Stock MIR MIRACULUM S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Miraculum S.A.

Equities

MIR

PLKLSTN00017

Personal Products

Market Closed - Warsaw S.E.
Other stock markets
 09:25:55 16/05/2024 pm IST 		5-day change 1st Jan Change
1.2 PLN 0.00% Intraday chart for Miraculum S.A. +2.13% -6.25%
19/04 Miraculum S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Miraculum S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 48.75 40.72 40.01 50.25 46.55 53.12
Enterprise Value (EV) 1 62.84 60.26 60.28 70.2 65.83 74.72
P/E ratio -9.78 x -17.6 x -8.36 x -11.8 x -18.9 x -31.2 x
Yield - - - - - -
Capitalization / Revenue 2.19 x 1.87 x 1.64 x 1.49 x 1.07 x 1.13 x
EV / Revenue 2.83 x 2.77 x 2.47 x 2.09 x 1.52 x 1.59 x
EV / EBITDA -18.7 x -11.8 x -23.1 x -28.6 x -136 x 94.3 x
EV / FCF -16.7 x -15.9 x -24.5 x -19.4 x -83.5 x -59.6 x
FCF Yield -5.98% -6.29% -4.09% -5.16% -1.2% -1.68%
Price to Book 2.17 x 1.86 x 1.96 x 2.28 x 2.11 x 2.46 x
Nbr of stocks (in thousands) 32,500 33,650 35,100 37,500 38,000 41,500
Reference price 2 1.500 1.210 1.140 1.340 1.225 1.280
Announcement Date 08/04/19 24/04/20 23/04/21 22/04/22 21/04/23 19/04/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22.24 21.76 24.38 33.66 43.31 47.06
EBITDA 1 -3.353 -5.117 -2.607 -2.454 -0.4831 0.7928
EBIT 1 -3.94 -5.805 -2.993 -2.809 -0.8638 0.3407
Operating Margin -17.72% -26.68% -12.28% -8.34% -1.99% 0.72%
Earnings before Tax (EBT) 1 -5.387 -6.13 -3.492 -3.343 -1.361 -1.323
Net income 1 -4.053 -2.268 -4.638 -4.107 -2.459 -1.637
Net margin -18.23% -10.42% -19.02% -12.2% -5.68% -3.48%
EPS 2 -0.1534 -0.0686 -0.1364 -0.1136 -0.0647 -0.0410
Free Cash Flow 1 -3.757 -3.79 -2.463 -3.625 -0.788 -1.254
FCF margin -16.9% -17.42% -10.1% -10.77% -1.82% -2.66%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 08/04/19 24/04/20 23/04/21 22/04/22 21/04/23 19/04/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 14.1 19.5 20.3 20 19.3 21.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -4.202 x -3.82 x -7.775 x -8.13 x -39.91 x 27.25 x
Free Cash Flow 1 -3.76 -3.79 -2.46 -3.63 -0.79 -1.25
ROE (net income / shareholders' equity) -22% -10.2% -21.9% -19.6% -11.3% -7.49%
ROA (Net income/ Total Assets) -4.95% -6.96% -3.5% -3.18% -0.95% 0.37%
Assets 1 81.93 32.58 132.7 129.1 258 -445.1
Book Value Per Share 2 0.6900 0.6500 0.5800 0.5900 0.5800 0.5200
Cash Flow per Share 2 0.0500 0.0300 0.0300 0.0100 0 0
Capex 1 0.61 0.76 0.28 0.36 0.72 0.33
Capex / Sales 2.74% 3.47% 1.17% 1.08% 1.66% 0.7%
Announcement Date 08/04/19 24/04/20 23/04/21 22/04/22 21/04/23 19/04/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.2 PLN
Average target price
1.35 PLN
Spread / Average Target
+12.50%
Consensus

Sector Cosmetics & Perfumes

1st Jan change Capi.
MIRACULUM S.A. Stock Miraculum S.A.
-6.25% 14.55M
L'ORÉAL Stock L'Oréal
+0.63% 265B
KAO CORPORATION Stock Kao Corporation
+20.31% 20.59B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+14.35% 12.22B
COTY INC. Stock Coty Inc.
-11.76% 9.42B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+21.66% 7.67B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+10.61% 6.05B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
-1.78% 4.45B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-12.85% 3.98B
INTERPARFUMS Stock Interparfums
-3.37% 3.66B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. MIR Stock
  4. Financials Miraculum S.A.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW