Financials Fabasoft AG

Equities

FAA

AT0000785407

Software

Real-time Estimate Tradegate 07:24:08 2024-06-03 am EDT 5-day change 1st Jan Change
22.3 EUR +2.76% Intraday chart for Fabasoft AG +3.40% +12.11%

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 174.8 252 444.4 240.9 195.6 236.9 - -
Enterprise Value (EV) 1 141.6 216.9 396 205.1 169 210.3 205.2 198.8
P/E ratio 29.6 x 32.6 x 50.5 x 32.2 x 31.2 x 28.2 x 26.8 x 24 x
Yield 3.07% 2.77% 2.1% 3.42% 1.69% 1.15% 1.27% 1.15%
Capitalization / Revenue 4.34 x 4.94 x 8.07 x 4.13 x 2.83 x 2.92 x 2.6 x 2.33 x
EV / Revenue 3.52 x 4.25 x 7.19 x 3.52 x 2.44 x 2.59 x 2.25 x 1.95 x
EV / EBITDA 12.3 x 12.9 x 20.3 x 11.6 x 10.1 x 9.9 x 8.73 x 7.59 x
EV / FCF 18.2 x 22.3 x 24 x 20.7 x 58.8 x 80 x 15.8 x 13.7 x
FCF Yield 5.48% 4.49% 4.16% 4.83% 1.7% 1.25% 6.34% 7.29%
Price to Book 6.67 x 8.85 x 12 x 9.49 x 8.15 x 9.86 x 9.86 x 9.86 x
Nbr of stocks (in thousands) 10,723 10,723 11,000 11,000 11,000 10,919 - -
Reference price 2 16.30 23.50 40.40 21.90 17.78 21.70 21.70 21.70
Announcement Date 6/4/19 6/3/20 6/9/21 6/8/22 6/7/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 40.28 51.06 55.09 58.27 69.23 81.21 91.13 101.7
EBITDA 1 11.5 16.78 19.55 17.65 16.76 21.25 23.5 26.2
EBIT 1 8.918 11.71 13.89 11.53 9.987 13.54 14.18 15.99
Operating Margin 22.14% 22.93% 25.21% 19.79% 14.43% 16.67% 15.56% 15.71%
Earnings before Tax (EBT) 1 8.939 11.66 13.78 11.25 9.843 13.3 14.1 15.9
Net income 1 5.886 7.708 8.818 7.425 6.29 9.15 9.9 11.1
Net margin 14.61% 15.1% 16.01% 12.74% 9.09% 11.27% 10.86% 10.91%
EPS 2 0.5500 0.7200 0.8000 0.6800 0.5700 0.7700 0.8100 0.9050
Free Cash Flow 1 7.761 9.731 16.48 9.905 2.876 2.63 13 14.5
FCF margin 19.27% 19.06% 29.92% 17% 4.15% 3.24% 14.26% 14.25%
FCF Conversion (EBITDA) 67.5% 57.99% 84.31% 56.13% 17.17% 12.38% 55.32% 55.34%
FCF Conversion (Net income) 131.86% 126.25% 186.95% 133.4% 45.72% 28.74% 131.31% 130.63%
Dividend per Share 2 0.5000 0.6500 0.8500 0.7500 0.3000 0.2500 0.2750 0.2500
Announcement Date 6/4/19 6/3/20 6/9/21 6/8/22 6/7/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2024 Q2 2024 Q4
Net sales 1 - 20.3
EBITDA 1 - 4.6
EBIT 1 - 2.7
Operating Margin - 13.3%
Earnings before Tax (EBT) - -
Net income 2.923 -
Net margin - -
EPS 0.2700 -
Dividend per Share - -
Announcement Date 2/9/24 -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 33.2 35.1 48.4 35.8 26.6 26.6 31.8 38.2
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 7.76 9.73 16.5 9.91 2.88 2.63 13 14.5
ROE (net income / shareholders' equity) 23.7% 27.5% 26.6% 23.8% 25.5% 33.1% 35.9% 38.7%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 2.440 2.660 3.360 2.310 2.180 2.200 2.200 2.200
Cash Flow per Share - - - - - - - -
Capex 1 3.84 4.38 4.53 6.75 4.15 9.6 8.1 8.35
Capex / Sales 9.52% 8.57% 8.22% 11.58% 5.99% 11.82% 8.89% 8.21%
Announcement Date 6/4/19 6/3/20 6/9/21 6/8/22 6/7/23 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
21.7 EUR
Average target price
33.5 EUR
Spread / Average Target
+54.38%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. FAA Stock
  4. Financials Fabasoft AG