Financials Sciuker Frames S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:14:59 29/04/2024 pm IST			5-day change	1st Jan Change
3.36 ^EUR	+4.19%		+7.52%	-20.75%

29/03	Sciuker Frames, revenues grow and Ebitda remains unchanged	AN
28/03	ITALY GROWTH WINNERS & LOSERS: Sciuker Frames and iVision Tech at the top	AN

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024
Capitalization ¹	8.455	11.74	30.26	225.2	151	72.1	72.1
Enterprise Value (EV) ¹	13.78	19.39	30.26	227.4	149.6	54.1	27.1
P/E ratio	-	-	-	7.66 x	-	2.33 x	2.85 x
Yield	-	-	-	2.67%	-	12.9%	10.5%
Capitalization / Revenue	0.8 x	0.99 x	1.58 x	3.1 x	0.78 x	0.3 x	0.34 x
EV / Revenue	1.31 x	1.63 x	1.58 x	3.13 x	0.77 x	0.23 x	0.13 x
EV / EBITDA	7.39 x	7.56 x	-	7.76 x	3.46 x	0.92 x	0.53 x
EV / FCF	-3.78 x	-17.2 x	-	-19.1 x	10.5 x	2.85 x	0.82 x
FCF Yield	-26.4%	-5.82%	-	-5.24%	9.5%	35.1%	122%
Price to Book	-	-	-	2.64 x	2.89 x	0.88 x	0.73 x
Nbr of stocks (in thousands)	10,924	10,924	10,924	21,451	21,420	22,357	22,357
Reference price ²	0.7740	1.075	2.770	10.50	7.050	3.225	3.225
Announcement Date	12/04/19	24/03/20	30/03/21	14/03/22	29/03/23	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024
Net sales ¹	10.55	11.9	19.1	72.69	193.8	239	211
EBITDA ¹	1.866	2.565	-	29.3	43.21	59	51
EBIT ¹	0.791	0.901	-	24	40.41	51	43
Operating Margin	7.5%	7.57%	-	33.02%	20.85%	21.34%	20.38%
Earnings before Tax (EBT) ¹	-	-	-	21.39	32.42	47	39
Net income ¹	-	-	1.976	15.37	18.5	30	25
Net margin	-	-	10.34%	21.14%	9.54%	12.55%	11.85%
EPS ²	-	-	-	1.370	-	1.383	1.131
Free Cash Flow ¹	-3.644	-1.128	-	-11.92	14.21	19	33
FCF margin	-34.54%	-9.48%	-	-16.4%	7.33%	7.95%	15.64%
FCF Conversion (EBITDA)	-	-	-	-	32.88%	32.2%	64.71%
FCF Conversion (Net income)	-	-	-	-	76.82%	63.33%	132%
Dividend per Share ²	-	-	-	0.2800	-	0.4150	0.3390
Announcement Date	12/04/19	24/03/20	30/03/21	14/03/22	29/03/23	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024
Net Debt ¹	5.33	7.65	-	2.16	-	-	-
Net Cash position ¹	-	-	-	-	1.45	18	45
Leverage (Debt/EBITDA)	2.855 x	2.982 x	-	0.0737 x	-	-	-
Free Cash Flow ¹	-3.64	-1.13	-	-11.9	14.2	19	33
ROE (net income / shareholders' equity)	1.73%	3.27%	-	60.4%	40.6%	47.1%	29.3%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	3.970	2.440	3.680	4.400
Cash Flow per Share	-	-	-	-0.6100	-	-	-
Capex ¹	0.36	3.22	-	5.37	13.5	16	6
Capex / Sales	3.44%	27.03%	-	7.39%	6.94%	6.69%	2.84%
Announcement Date	12/04/19	24/03/20	30/03/21	14/03/22	29/03/23	-	-

¹EUR in Million²EUR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

3.225 EUR

Average target price

15.8 EUR

Spread / Average Target

+389.92%

	1st Jan change	Capi.
SCIUKER FRAMES S.P.A.	-20.75%	76.98M
MASONITE INTERNATIONAL CORPORATION	+56.69%	2.89B
JELD-WEN HOLDING, INC.	+11.33%	1.84B
AGTA RECORD LTD	+3.79%	1.11B
BUNKA SHUTTER CO., LTD.	+18.40%	750M
JIANGSHAN OUPAI DOOR INDUSTRY CO., LTD	-18.29%	556M
EGE PROFIL TICARET VE SANAYI ANONIM SIRKETI	+50.92%	521M
WANGLI SECURITY & SURVEILLANCE PRODUCT CO., LTD	-15.91%	482M
HARBIN SAYYAS WINDOWS CO., LTD.	-2.88%	332M
MENGTIAN HOME GROUP INC.	-23.02%	294M