Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
3.34 EUR | -1.76% |
|
-5.65% | +1.83% |
20/06 | Syzygy AG Names New CEO | MT |
25/04 | SYZYGY AG Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 97.74 | 76.95 | 85.59 | 71.01 | 44.28 | 45.9 | - | - |
Enterprise Value (EV) 1 | 129.2 | 102.8 | 105.9 | 71.01 | 60.22 | 52.99 | 48.71 | 45.28 |
P/E ratio | 28 x | 38 x | 21.1 x | -9.39 x | -15.6 x | 10.2 x | 8.89 x | 8.25 x |
Yield | 5.49% | 2.63% | 2.37% | - | 6.71% | 7.65% | 6.91% | 8.24% |
Capitalization / Revenue | 1.52 x | 1.39 x | 1.42 x | 1.01 x | 0.62 x | 0.6 x | 0.57 x | 0.54 x |
EV / Revenue | 2.01 x | 1.85 x | 1.76 x | 1.01 x | 0.84 x | 0.7 x | 0.6 x | 0.53 x |
EV / EBITDA | 11.9 x | 10.6 x | 7.27 x | 6.15 x | 3.96 x | 4 x | 3.63 x | 3.19 x |
EV / FCF | -19.7 x | 12.8 x | 10.7 x | - | 9.45 x | 11.8 x | 6.61 x | 5.61 x |
FCF Yield | -5.09% | 7.78% | 9.3% | - | 10.6% | 8.47% | 15.1% | 17.8% |
Price to Book | 1.83 x | 1.44 x | 1.53 x | - | 1.1 x | 0.9 x | 1.15 x | 1.15 x |
Nbr of stocks (in thousands) | 13,426 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | - | - |
Reference price 2 | 7.280 | 5.700 | 6.340 | 5.260 | 3.280 | 3.400 | 3.400 | 3.400 |
Announcement Date | 27/03/20 | 26/03/21 | 01/04/22 | 31/03/23 | 08/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 64.24 | 55.52 | 60.12 | 70.61 | 71.74 | 76.11 | 80.97 | 85.62 |
EBITDA 1 | 10.88 | 9.654 | 14.57 | 11.55 | 15.22 | 13.26 | 13.42 | 14.2 |
EBIT 1 | 5.497 | 3.999 | 6.383 | 6.208 | 5.235 | 8.102 | 8.15 | 9.06 |
Operating Margin | 8.56% | 7.2% | 10.62% | 8.79% | 7.3% | 10.64% | 10.07% | 10.58% |
Earnings before Tax (EBT) 1 | 5.194 | 3.302 | 5.394 | -6.053 | -1.989 | 6.373 | 7.338 | 8.098 |
Net income 1 | 3.467 | 2.059 | 4.022 | -7.499 | -2.915 | 4.498 | 5.146 | 5.591 |
Net margin | 5.4% | 3.71% | 6.69% | -10.62% | -4.06% | 5.91% | 6.36% | 6.53% |
EPS 2 | 0.2600 | 0.1500 | 0.3000 | -0.5600 | -0.2100 | 0.3323 | 0.3826 | 0.4123 |
Free Cash Flow 1 | -6.572 | 8 | 9.855 | - | 6.372 | 4.49 | 7.37 | 8.07 |
FCF margin | -10.23% | 14.41% | 16.39% | - | 8.88% | 5.9% | 9.1% | 9.43% |
FCF Conversion (EBITDA) | - | 82.87% | 67.65% | - | 41.88% | 33.86% | 54.9% | 56.84% |
FCF Conversion (Net income) | - | 388.54% | 245.03% | - | - | 99.82% | 143.23% | 144.33% |
Dividend per Share 2 | 0.4000 | 0.1500 | 0.1500 | - | 0.2200 | 0.2600 | 0.2350 | 0.2800 |
Announcement Date | 27/03/20 | 26/03/21 | 01/04/22 | 31/03/23 | 08/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 15.47 | - | 17.32 | 34.37 | 18.34 | 17.9 | - | 17.24 | - | 18.4 | 17.35 |
EBITDA 1 | 5.919 | - | 2.813 | 5.787 | 2.987 | 2.775 | - | 1.798 | 4.781 | 3.242 | 2.985 |
EBIT 1 | 1.773 | - | 1.477 | - | 1.644 | 1.456 | - | -3.69 | - | 1.701 | 1.304 |
Operating Margin | 11.46% | - | 8.53% | - | 8.96% | 8.13% | - | -21.4% | - | 9.25% | 7.51% |
Earnings before Tax (EBT) 1 | 1.342 | 1.495 | 0.969 | 2.461 | 1.597 | -10.12 | - | -3.943 | -2.898 | 0.94 | -0.035 |
Net income 1 | 0.98 | 1.075 | 0.718 | 1.79 | 1.111 | -9.177 | 0.743 | -4.012 | -3.269 | 0.627 | -0.205 |
Net margin | 6.34% | - | 4.15% | 5.21% | 6.06% | -51.27% | - | -23.27% | - | 3.41% | -1.18% |
EPS 2 | 0.0700 | 0.0800 | 0.0500 | 0.1300 | 0.0800 | -0.7800 | - | -0.3000 | -0.2400 | 0.0400 | -0.0100 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 01/04/22 | 28/04/22 | 29/07/22 | 29/07/22 | 28/10/22 | 31/03/23 | 28/04/23 | 28/07/23 | 28/07/23 | 01/11/23 | 08/02/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 31.4 | 25.8 | 20.3 | - | 15.9 | 7.09 | 2.81 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 0.62 |
Leverage (Debt/EBITDA) | 2.89 x | 2.675 x | 1.396 x | - | 1.048 x | 0.535 x | 0.2094 x | - |
Free Cash Flow 1 | -6.57 | 8 | 9.86 | - | 6.37 | 4.49 | 7.37 | 8.07 |
ROE (net income / shareholders' equity) | 7% | 3.86% | 7.35% | - | - | 11.6% | 13.2% | 13.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 3.970 | 3.970 | 4.150 | - | 2.980 | 3.790 | 2.950 | 2.970 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 2.11 | 2.67 | 2.08 | - | 0.7 | 4.83 | 3.28 | 3.6 |
Capex / Sales | 3.29% | 4.81% | 3.46% | - | 0.97% | 6.35% | 4.05% | 4.2% |
Announcement Date | 27/03/20 | 26/03/21 | 01/04/22 | 31/03/23 | 08/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+1.83% | 49.18M | |
+28.49% | 1.46B | |
-29.45% | 657M | |
+12.49% | 298M | |
-16.31% | 275M | |
-7.01% | 264M | |
-37.80% | 177M | |
0.00% | 110M | |
+4.57% | 104M | |
+3.85% | 100M |
- Stock Market
- Equities
- SYZ Stock
- Financials SYZYGY AG