Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
22.3 EUR | +2.76% | +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 | - | - | - |
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 | - | - | - |
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 | - |
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 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+12.11% | 257M | |
+10.52% | 3,085B | |
+8.91% | 85.92B | |
+5.14% | 77.91B | |
-16.47% | 52.89B | |
+26.18% | 48.28B | |
+28.93% | 45.38B | |
-34.05% | 40.83B | |
+66.72% | 38.78B | |
-0.36% | 27.48B |
- Stock Market
- Equities
- FAA Stock
- Financials Fabasoft AG