Projected Income Statement: Option

Forecast Balance Sheet: Option

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 29/04/22 26/06/23 28/05/24 25/04/25 29/04/26 - -
Estimates

Cash Flow Forecast: Option

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.147 0.054 0.305 0.128 0.044 0.145
Change - -63.27% 464.81% -58.03% -65.62% 229.55%
Free Cash Flow (FCF) 1 1.154 -0.9682 -0.3426 -6.14 2.936 -1.209
Change - -183.93% 64.61% -1,691.94% 147.82% -141.18%
Announcement Date 30/04/21 14/06/22 26/06/23 28/05/24 25/04/25 29/04/26
1EUR in Million
Estimates

Forecast Financial Ratios: Option

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 15.38% - -21.96% 0.76% -2.6% 10.19% 11.58%
EBIT Margin (%) - - - - - - - -
EBT Margin (%) - - - - - - - -
Net margin (%) - - -9.91% - - - - -
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA -4.5% -4.22% -4.23% -10.71% -4.51% -4.73% - -
ROE -51.38% -62.31% -31.41% -142.81% -1,184.62% 634.48% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 0.4972 0.3157 0.3987 0.1735 0.185 - - -
Change - -36.5% 26.28% -56.48% 6.65% - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 4.275 3.386 4.565 0.9132 -0.5742 - - -
Change - -20.8% 34.81% -79.99% -162.88% - - -
EPS 1 -2.981 -2.479 -1.119 -3.517 -1.512 - - -
Change - 16.83% 54.86% -214.25% 57.01% - - -
Nbr of stocks (in thousands) 1,605 1,698 1,994 1,994 1,994 - - -
Announcement Date 30/04/21 14/06/22 26/06/23 28/05/24 25/04/25 - - -
1EUR
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 0.74x 0.61x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Net sales - Rate of surprise