PYRAMID AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.11 EUR | 0.00% |
|
+4.72% | -23.71% |
| 09/04 | Falcon Metals Hits High-Grade Gold at Pyramid Hill Project; Shares Down 4% | MT |
| 14/03 | SZA, Dua Lipa and Coldplay to headline Glastonbury | RE |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 53.06 | 38.04 | 32.22 | 24.58 | 24.58 | - |
| Enterprise Value (EV) 1 | 53.06 | 38 | 32.22 | 30.38 | 28.18 | 24.98 |
| P/E ratio | - | -16.8 x | - | 9.25 x | 7.93 x | 6.53 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.92 x | - | 0.35 x | 0.33 x | 0.31 x | 0.28 x |
| EV / Revenue | 0.92 x | - | 0.35 x | 0.41 x | 0.35 x | 0.28 x |
| EV / EBITDA | - | - | 5.1 x | 5.63 x | 4.86 x | 3.59 x |
| EV / FCF | - | - | -12.8 x | 7.79 x | 13.4 x | 7.69 x |
| FCF Yield | - | - | -7.79% | 12.8% | 7.45% | 13% |
| Price to Book | - | - | - | 0.56 x | 0.58 x | 0.53 x |
| Nbr of stocks (in thousands) | 18,554 | 18,554 | 22,146 | 22,146 | 22,146 | - |
| Reference price 2 | 2.860 | 2.050 | 1.455 | 1.110 | 1.110 | 1.110 |
| Announcement Date | 03/02/21 | 11/03/22 | 30/06/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 57.72 | - | 91.86 | 75 | 80.15 | 87.75 |
| EBITDA 1 | - | - | 6.314 | 5.4 | 5.8 | 6.95 |
| EBIT 1 | - | - | 6.313 | 4.6 | 5.1 | 6 |
| Operating Margin | - | - | 6.87% | 6.13% | 6.36% | 6.84% |
| Earnings before Tax (EBT) 1 | - | - | 6.67 | 4 | 4.7 | 5.8 |
| Net income 1 | 3.074 | - | 6.67 | 2.8 | 3.3 | 4 |
| Net margin | 5.33% | - | 7.26% | 3.73% | 4.12% | 4.56% |
| EPS 2 | - | -0.1220 | - | 0.1200 | 0.1400 | 0.1700 |
| Free Cash Flow 1 | - | - | -2.511 | 3.9 | 2.1 | 3.25 |
| FCF margin | - | - | -2.73% | 5.2% | 2.62% | 3.7% |
| FCF Conversion (EBITDA) | - | - | - | 72.22% | 36.21% | 46.76% |
| FCF Conversion (Net income) | - | - | - | 139.29% | 63.64% | 81.25% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 03/02/21 | 11/03/22 | 30/06/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 5.8 | 3.6 | 0.4 |
| Net Cash position 1 | - | 0.03 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.074 x | 0.6207 x | 0.0576 x |
| Free Cash Flow 1 | - | - | -2.51 | 3.9 | 2.1 | 3.25 |
| ROE (net income / shareholders' equity) | - | - | 14.8% | 6.1% | 7.5% | 8.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 1.980 | 1.910 | 2.090 |
| Cash Flow per Share 2 | - | - | - | 0.1500 | 0.1400 | 0.1800 |
| Capex 1 | - | - | 1.78 | 0.8 | 1.2 | 1.35 |
| Capex / Sales | - | - | 1.94% | 1.07% | 1.5% | 1.54% |
| Announcement Date | 03/02/21 | 11/03/22 | 30/06/23 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.11
EUR
Average target price
2.4
EUR
Spread / Average Target
+116.22%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.71% | 26.3M | |
| +31.41% | 12.02B | |
| +16.56% | 3.09B | |
| +4.05% | 1.41B | |
| -8.46% | 1.23B | |
| +2.39% | 619M | |
| +35.03% | 589M | |
| -1.12% | 494M | |
| +25.93% | 443M | |
| +3.90% | 305M |
- Stock Market
- Equities
- M3BK Stock
- Financials Pyramid AG
