Financials Cofidur SA

Equities

ALCOF

FR0013257409

Semiconductors

Market Closed - Euronext Paris 11:10:53 2024-05-28 am EDT 5-day change 1st Jan Change
396 EUR -1.00% Intraday chart for Cofidur SA +3.66% +23.75%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13.15 11.53 11.14 13.54 12.46 12.3
Enterprise Value (EV) 1 6.614 -1.794 -3.372 1.354 3.78 9.221
P/E ratio 4.03 x 9.44 x -8.69 x 10.8 x 17.4 x 5.59 x
Yield 2.35% 2.68% - - 4.63% 6.25%
Capitalization / Revenue 0.15 x 0.17 x 0.22 x 0.26 x 0.22 x 0.16 x
EV / Revenue 0.08 x -0.03 x -0.07 x 0.03 x 0.07 x 0.12 x
EV / EBITDA 2.52 x -0.65 x -96.3 x 0.65 x 2.21 x 3.88 x
EV / FCF 2.8 x -0.27 x -1.55 x -0.58 x -2.74 x -1.35 x
FCF Yield 35.7% -374% -64.6% -172% -36.6% -74.1%
Price to Book 0.5 x 0.43 x 0.44 x 0.51 x 0.48 x 0.44 x
Nbr of stocks (in thousands) 38.7 38.7 38.7 38.7 38.4 38.4
Reference price 2 340.0 298.0 288.0 350.0 324.0 320.0
Announcement Date 4/4/19 4/2/20 4/2/21 4/7/22 4/7/23 4/5/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 85.15 68.18 50.75 52.29 55.82 77.12
EBITDA 1 2.627 2.74 0.035 2.085 1.709 2.376
EBIT 1 1.259 1.571 -1.048 1.118 0.928 1.56
Operating Margin 1.48% 2.3% -2.07% 2.14% 1.66% 2.02%
Earnings before Tax (EBT) 1 4.662 1.646 -1.431 1.737 1.066 2.969
Net income 1 3.354 1.222 -1.282 1.254 0.72 2.199
Net margin 3.94% 1.79% -2.53% 2.4% 1.29% 2.85%
EPS 2 84.39 31.57 -33.15 32.42 18.62 57.20
Free Cash Flow 1 2.362 6.71 2.178 -2.335 -1.382 -6.835
FCF margin 2.77% 9.84% 4.29% -4.47% -2.48% -8.86%
FCF Conversion (EBITDA) 89.91% 244.9% 6,222.86% - - -
FCF Conversion (Net income) 70.42% 549.11% - - - -
Dividend per Share 2 8.000 8.000 - - 15.00 20.00
Announcement Date 4/4/19 4/2/20 4/2/21 4/7/22 4/7/23 4/5/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 6.54 13.3 14.5 12.2 8.68 3.08
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2.36 6.71 2.18 -2.34 -1.38 -6.84
ROE (net income / shareholders' equity) 13.6% 4.59% -4.88% 4.81% 2.73% 8.16%
ROA (Net income/ Total Assets) 1.55% 1.98% -1.37% 1.46% 1.14% 1.72%
Assets 1 216 61.61 93.78 85.63 63.35 127.9
Book Value Per Share 2 676.0 700.0 658.0 689.0 680.0 722.0
Cash Flow per Share 2 219.0 410.0 519.0 420.0 326.0 149.0
Capex 1 0.64 0.86 0.85 0.79 1.14 2.46
Capex / Sales 0.75% 1.26% 1.67% 1.51% 2.05% 3.19%
Announcement Date 4/4/19 4/2/20 4/2/21 4/7/22 4/7/23 4/5/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA