Projected Income Statement: Poujoulat

Forecast Balance Sheet: Poujoulat

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 47.7 69.2 104 106 112 112 110 106
Change - 45.07% 50.29% 1.92% 5.66% 0.09% -1.79% -3.64%
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Poujoulat

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
CAPEX 1 15.06 24.25 31.41 16.87 11.12 12.1 13.6 14.8
Change - 61.07% 29.53% -46.3% -34.07% 8.78% 12.4% 8.82%
Free Cash Flow (FCF) 1 11.32 -15.37 -26.17 15.13 5.342 2.8 2.5 5.4
Change - -235.82% -70.23% 157.82% -64.69% -47.59% -10.71% 116%
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Poujoulat

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 12.23% 12.5% 8.82% 5.81% 4.36% 5.94% 6.93% 7.92%
EBIT Margin (%) 6.91% 8.45% 4.07% 1.4% -0.5% 1.47% 2.81% 4.1%
EBT Margin (%) 6.96% 8.47% 3.83% 0.84% -1.38% 0.78% 2.19% 3.57%
Net margin (%) 4.86% 6.13% 2.62% 0.48% -1.12% 0.45% 1.51% 2.55%
FCF margin (%) 3.74% -3.82% -7.43% 4.34% 1.52% 0.75% 0.62% 1.24%
FCF / Net Income (%) 77.02% -62.38% -283.37% 908.22% -136% 164.71% 40.98% 48.65%

Profitability

        
ROA - - - - - - - -
ROE 14.65% 22.99% 7.2% 1.27% - 1.3% 4.6% 7.7%

Financial Health

        
Leverage (Debt/EBITDA) 1.29x 1.38x 3.35x 5.21x 7.33x 5.03x 3.96x 3.09x
Debt / Free cash flow 4.21x -4.5x -3.97x 6.98x 20.95x 39.89x 44.16x 19.69x

Capital Intensity

        
CAPEX / Current Assets (%) 4.98% 6.03% 8.92% 4.83% 3.17% 3.24% 3.38% 3.41%
CAPEX / EBITDA (%) 40.75% 48.28% 101.11% 83.21% 72.84% 54.5% 48.75% 43.02%
CAPEX / FCF (%) 133.02% -157.76% -120.04% 111.49% 208.22% 432.14% 544% 274.07%

Items per share

        
Cash flow per share 1 3.365 1.133 0.669 4.084 1.337 2.4 2.9 3.6
Change - -66.32% -40.96% 510.43% -67.26% 79.48% 20.83% 24.14%
Dividend per Share 1 0.225 0.32 0.18 0.12 - - - -
Change - 42.22% -43.75% -33.33% - - - -
Book Value Per Share 1 13.07 15.75 16.78 16.72 15.99 16.2 17 18.4
Change - 20.54% 6.52% -0.37% -4.36% 1.33% 4.94% 8.24%
EPS 1 1.782 3.14 1.18 0.21 -0.5 0.2149 0.78 1.42
Change - 76.16% -62.42% -82.2% -338.1% 142.98% 262.96% 82.05%
Nbr of stocks (in thousands) 7,758 7,749 7,727 7,719 7,691 7,630 7,630 7,630
Announcement Date 21/07/22 29/06/23 28/06/24 27/06/25 16/07/26 - - -
1EUR
Estimates
2027 *2028 *
P/E 30.4x 8.38x
PBR 0.4x 0.38x
EV / Sales 0.43x 0.4x
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
OUTPERFORM
Number of Analysts
1
Last Close Price
6.540EUR
Average target price
7.100EUR
Spread / Average Target
+8.56%

Annual profits - Rate of surprise