Financials Synthaverse S.A.

Equities

SVE

PLBMDLB00018

Pharmaceuticals

Market Closed - Warsaw S.E. 09:25:54 10/05/2024 pm IST 5-day change 1st Jan Change
4.94 PLN +2.70% Intraday chart for Synthaverse S.A. +2.92% +15.69%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 65.37 65.37 557.9 289.8 390.9 300
Enterprise Value (EV) 1 78 74.29 569.3 276.8 379 367.9
P/E ratio -1.94 x 26.3 x 128 x 66 x 66.6 x 63.1 x
Yield - - - - - -
Capitalization / Revenue 2.02 x 1.67 x 13.9 x 7.04 x 7.76 x 5.12 x
EV / Revenue 2.42 x 1.9 x 14.2 x 6.73 x 7.52 x 6.28 x
EV / EBITDA -36.7 x 6.79 x 50.9 x 23.1 x 23.7 x 24.6 x
EV / FCF -10.6 x 5.2 x -224 x -20.1 x -13.3 x -3.28 x
FCF Yield -9.45% 19.2% -0.45% -4.99% -7.5% -30.5%
Price to Book 2.15 x 1.96 x 15 x 3.8 x 3.99 x 2.66 x
Nbr of stocks (in thousands) 62,260 62,260 62,260 65,260 65,260 70,260
Reference price 2 1.050 1.050 8.960 4.440 5.990 4.270
Announcement Date 30/04/19 18/03/20 03/03/21 20/04/23 20/04/23 10/04/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 32.29 39.11 40.16 41.15 50.38 58.61
EBITDA 1 -2.123 10.94 11.18 11.99 15.96 14.98
EBIT 1 -7.395 5.601 5.767 5.493 9.788 8.418
Operating Margin -22.9% 14.32% 14.36% 13.35% 19.43% 14.36%
Earnings before Tax (EBT) 1 -38.22 3.722 4.313 5.893 8.346 6.569
Net income 1 -32.41 2.483 4.439 4.249 6.081 4.758
Net margin -100.37% 6.35% 11.05% 10.32% 12.07% 8.12%
EPS 2 -0.5400 0.0399 0.0700 0.0673 0.0900 0.0677
Free Cash Flow 1 -7.368 14.3 -2.536 -13.8 -28.42 -112.1
FCF margin -22.82% 36.56% -6.32% -33.54% -56.41% -191.21%
FCF Conversion (EBITDA) - 130.76% - - - -
FCF Conversion (Net income) - 575.86% - - - -
Dividend per Share - - - - - -
Announcement Date 30/04/19 18/03/20 03/03/21 20/04/23 20/04/23 10/04/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 12.6 8.92 11.5 - - 67.9
Net Cash position 1 - - - 13 11.9 -
Leverage (Debt/EBITDA) -5.948 x 0.8153 x 1.025 x - - 4.531 x
Free Cash Flow 1 -7.37 14.3 -2.54 -13.8 -28.4 -112
ROE (net income / shareholders' equity) -73.5% 7.85% 12.7% 7.6% 6.75% 4.36%
ROA (Net income/ Total Assets) -4.46% 4.18% 4.32% 3.39% 4.37% 2.45%
Assets 1 726.8 59.36 102.8 125.4 139.1 194
Book Value Per Share 2 0.4900 0.5400 0.6000 1.170 1.500 1.600
Cash Flow per Share 2 0 0.0100 0.0300 0.2200 0.3900 0.0300
Capex 1 2.03 0.42 1.99 18.4 36.8 113
Capex / Sales 6.28% 1.08% 4.96% 44.78% 72.95% 192.13%
Announcement Date 30/04/19 18/03/20 03/03/21 20/04/23 20/04/23 10/04/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SVE Stock
  4. Financials Synthaverse S.A.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW