Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
105.2 EUR | -1.87% | -0.94% | +3.75% |
May. 31 | CEWE : Buy rating from Hauck & Aufhauser | ZD |
May. 27 | Hauck Aufhäuser IB raises target for Cewe to 132 euros - 'Buy' | DP |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 762.9 | 665.8 | 918.9 | 626.1 | 709.6 | 745.1 | - | - |
Enterprise Value (EV) 1 | 727.2 | 561 | 888.5 | 603.6 | 709.6 | 662.2 | 633.8 | 601.4 |
P/E ratio | 24.2 x | 12.9 x | 19.1 x | 12.3 x | 12.5 x | 13.1 x | 12.4 x | 11.8 x |
Yield | 1.89% | 2.49% | 1.83% | 2.76% | - | 2.55% | 2.69% | 2.81% |
Capitalization / Revenue | 1.07 x | 0.92 x | 1.33 x | 0.84 x | 0.91 x | 0.92 x | 0.89 x | 0.85 x |
EV / Revenue | 1.02 x | 0.77 x | 1.28 x | 0.81 x | 0.91 x | 0.82 x | 0.75 x | 0.69 x |
EV / EBITDA | 6.34 x | 4.15 x | 7.13 x | 4.67 x | 5.15 x | 4.64 x | 4.26 x | 3.88 x |
EV / FCF | 10.9 x | 5.41 x | 32.7 x | 15.9 x | - | 11.8 x | 10.6 x | 9.47 x |
FCF Yield | 9.14% | 18.5% | 3.06% | 6.3% | - | 8.45% | 9.42% | 10.6% |
Price to Book | 2.83 x | 2.22 x | 2.75 x | 1.74 x | - | 1.81 x | 1.69 x | 1.58 x |
Nbr of stocks (in thousands) | 7,211 | 7,198 | 7,156 | 7,059 | 7,011 | 6,950 | - | - |
Reference price 2 | 105.8 | 92.50 | 128.4 | 88.70 | 101.2 | 107.2 | 107.2 | 107.2 |
Announcement Date | 3/26/20 | 3/25/21 | 3/31/22 | 3/30/23 | 3/22/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 714.9 | 727.3 | 692.8 | 741 | 780.2 | 809.7 | 841.3 | 871.6 |
EBITDA 1 | 114.6 | 135.1 | 124.6 | 129.2 | 137.7 | 142.7 | 148.7 | 155 |
EBIT 1 | 57.84 | 79.69 | 72.2 | 75.62 | 83.91 | 86.9 | 91.72 | 96.6 |
Operating Margin | 8.09% | 10.96% | 10.42% | 10.21% | 10.75% | 10.73% | 10.9% | 11.08% |
Earnings before Tax (EBT) 1 | 54.25 | 76.36 | 72.7 | 74.81 | 87.92 | 86.22 | 90.92 | 95.68 |
Net income 1 | 31.82 | 51.94 | 48.9 | 51.06 | 57.31 | 58.26 | 61.5 | 64.68 |
Net margin | 4.45% | 7.14% | 7.06% | 6.89% | 7.35% | 7.2% | 7.31% | 7.42% |
EPS 2 | 4.380 | 7.150 | 6.720 | 7.190 | 8.100 | 8.192 | 8.652 | 9.098 |
Free Cash Flow 1 | 66.49 | 103.8 | 27.15 | 38.03 | - | 55.97 | 59.73 | 63.5 |
FCF margin | 9.3% | 14.27% | 3.92% | 5.13% | - | 6.91% | 7.1% | 7.29% |
FCF Conversion (EBITDA) | 58.02% | 76.82% | 21.79% | 29.43% | - | 39.22% | 40.16% | 40.96% |
FCF Conversion (Net income) | 208.98% | 199.8% | 55.52% | 74.47% | - | 96.06% | 97.13% | 98.18% |
Dividend per Share 2 | 2.000 | 2.300 | 2.350 | 2.450 | - | 2.730 | 2.880 | 3.012 |
Announcement Date | 3/26/20 | 3/25/21 | 3/31/22 | 3/30/23 | 3/22/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 277 | 262.6 | - | 138.9 | 132 | 270.9 | 151.4 | 318.7 | 157.7 | 142.3 | 299.9 | 157.8 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 1.024 | 2.135 | - | - | -4.306 | -2.218 | 1.1 | 76.77 | 5.1 | - | - | 1.189 |
Operating Margin | 0.37% | 0.81% | - | - | -3.26% | -0.82% | 0.73% | 24.09% | 3.23% | - | - | 0.75% |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | - | 49.61 | - | - | - | - | 52.2 | - | - | - | - |
Net margin | - | - | - | - | - | - | - | 16.38% | - | - | - | - |
EPS | - | - | 6.820 | - | - | - | - | 7.350 | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 8/6/20 | 8/10/21 | 3/31/22 | 5/11/22 | 8/9/22 | 8/9/22 | 11/11/22 | 3/30/23 | 5/11/23 | 8/11/23 | 8/11/23 | 11/10/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 35.7 | 105 | 30.4 | 22.5 | - | 82.9 | 111 | 144 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 66.5 | 104 | 27.1 | 38 | - | 56 | 59.7 | 63.5 |
ROE (net income / shareholders' equity) | 12.1% | 18.2% | 15.4% | 14.6% | - | 14.4% | 14% | 13.6% |
ROA (Net income/ Total Assets) | - | 8.71% | 7.98% | 8.29% | - | 8.2% | 8.2% | 8.2% |
Assets 1 | - | 596.3 | 612.5 | 616.1 | - | 710.5 | 750 | 788.7 |
Book Value Per Share 2 | 37.40 | 41.80 | 46.70 | 51.10 | - | 59.10 | 63.40 | 68.10 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 35.6 | 38.5 | 38.5 | 55.3 | - | 55.5 | 55.4 | 55.7 |
Capex / Sales | 4.98% | 5.3% | 5.55% | 7.47% | - | 6.85% | 6.59% | 6.39% |
Announcement Date | 3/26/20 | 3/25/21 | 3/31/22 | 3/30/23 | 3/22/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+3.75% | 808M | |
-6.44% | 962M | |
-14.62% | 534M | |
+9.75% | 205M | |
+70.68% | 170M | |
-15.58% | 110M | |
+32.45% | 86.76M |
- Stock Market
- Equities
- CWC Stock
- Financials CEWE Stiftung & Co. KGaA