Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
9.75 EUR | -0.51% | -5.34% | -7.14% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 31.75 | 79.29 | 65.06 | 51.5 | 51.5 | - |
Enterprise Value (EV) 1 | 44.54 | 82.7 | 65.06 | 60.05 | 57.75 | 50.95 |
P/E ratio | -14.3 x | -26.8 x | -31.8 x | 57.4 x | 14.1 x | 7.77 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.91 x | 1.78 x | 1.04 x | 0.61 x | 0.44 x | 0.39 x |
EV / Revenue | 1.27 x | 1.85 x | 1.04 x | 0.71 x | 0.49 x | 0.38 x |
EV / EBITDA | 158 x | 55 x | 18.1 x | 10.9 x | 5.86 x | 3.55 x |
EV / FCF | -49.7 x | 32.9 x | - | -48 x | -64.2 x | 7.49 x |
FCF Yield | -2.01% | 3.04% | - | -2.08% | -1.56% | 13.3% |
Price to Book | 4.25 x | 5.71 x | - | 2.48 x | 2.02 x | 1.73 x |
Nbr of stocks (in thousands) | 3,608 | 4,381 | 4,802 | 5,282 | 5,282 | - |
Reference price 2 | 8.800 | 18.10 | 13.55 | 9.750 | 9.750 | 9.750 |
Announcement Date | 31/05/21 | 20/05/22 | 12/05/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 35.02 | 44.63 | 62.73 | 84.05 | 118 | 133.2 |
EBITDA 1 | - | 0.2814 | 1.503 | 3.598 | 5.5 | 9.85 | 14.35 |
EBIT 1 | -0.87 | -1.798 | -1.341 | 0.0496 | 2.35 | 6.45 | 10.7 |
Operating Margin | - | -5.14% | -3.01% | 0.08% | 2.8% | 5.47% | 8.03% |
Earnings before Tax (EBT) 1 | 1.52 | -2.845 | -2.763 | -0.6569 | 1.6 | 6 | 10.45 |
Net income 1 | 1.59 | -2.216 | -2.954 | -1.869 | 0.8 | 3.75 | 6.65 |
Net margin | - | -6.33% | -6.62% | -2.98% | 0.95% | 3.18% | 4.99% |
EPS 2 | - | -0.6144 | -0.6742 | -0.4267 | 0.1700 | 0.6900 | 1.255 |
Free Cash Flow 1 | -2.81 | -0.8969 | 2.511 | - | -1.25 | -0.9 | 6.8 |
FCF margin | - | -2.56% | 5.63% | - | -1.49% | -0.76% | 5.11% |
FCF Conversion (EBITDA) | - | - | 167.07% | - | - | - | 47.39% |
FCF Conversion (Net income) | - | - | - | - | - | - | 102.26% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 31/05/21 | 31/05/21 | 20/05/22 | 12/05/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | 12.8 | 3.4 | - | 8.55 | 6.25 | - |
Net Cash position 1 | - | - | - | - | - | - | 0.55 |
Leverage (Debt/EBITDA) | - | 45.47 x | 2.262 x | - | 1.555 x | 0.6345 x | - |
Free Cash Flow 1 | -2.81 | -0.9 | 2.51 | - | -1.25 | -0.9 | 6.8 |
ROE (net income / shareholders' equity) | 17.8% | -29.1% | -24.6% | - | 4.3% | 14.9% | 20.9% |
ROA (Net income/ Total Assets) | -4.5% | -4.65% | -5.24% | - | 0.7% | 4.5% | 8.7% |
Assets 1 | -35.33 | 47.66 | 56.42 | - | 114.3 | 83.33 | 76.44 |
Book Value Per Share 2 | - | 2.070 | 3.170 | - | 3.930 | 4.830 | 5.630 |
Cash Flow per Share 2 | - | -0.0200 | 0.3700 | - | -0.3100 | 0.2900 | 1.210 |
Capex 1 | 1.67 | 0.84 | 2.34 | - | 2.25 | 3.1 | 3.5 |
Capex / Sales | - | 2.39% | 5.24% | - | 2.68% | 2.63% | 2.63% |
Announcement Date | 31/05/21 | 31/05/21 | 20/05/22 | 12/05/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-7.14% | 55.06M | |
+15.44% | 83.43B | |
+12.79% | 60.38B | |
+14.73% | 23.12B | |
+15.31% | 10.41B | |
+15.96% | 10.22B | |
-12.64% | 5.93B | |
+27.47% | 4.92B | |
+12.48% | 4.49B | |
-5.29% | 3B |
- Stock Market
- Equities
- WAH Stock
- Financials Wolftank-Adisa Holding AG