Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
35 EUR | -0.28% | +0.57% | +9.35% |
May. 24 | Ökoworld AG Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
2023 | ÖKOWORLD AG Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 252.8 | 223.8 | 244.7 | - | - |
Enterprise Value (EV) 1 | 252.8 | 223.8 | 244.7 | 244.7 | 244.7 |
P/E ratio | 10.9 x | 10.8 x | 8 x | 7.01 x | 6.16 x |
Yield | 6.12% | - | 4.84% | 4.9% | 4.93% |
Capitalization / Revenue | 3.54 x | 3.52 x | 3.13 x | 2.85 x | 2.59 x |
EV / Revenue | 3.54 x | 3.52 x | 3.13 x | 2.85 x | 2.59 x |
EV / EBITDA | 6.83 x | 8.1 x | 5.77 x | 5.05 x | 4.45 x |
EV / FCF | - | - | 8.49 x | 7.42 x | 6.52 x |
FCF Yield | - | - | 11.8% | 13.5% | 15.3% |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 6,973 | 6,973 | 6,973 | - | - |
Reference price 2 | 36.25 | 32.10 | 35.10 | 35.10 | 35.10 |
Announcement Date | 5/10/23 | 6/6/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | 71.47 | 63.58 | 78.09 | 85.9 | 94.48 |
EBITDA 1 | - | 37.03 | 27.62 | 42.45 | 48.46 | 55.03 |
EBIT 1 | - | 36.74 | 27.26 | 42.15 | 48.15 | 54.71 |
Operating Margin | - | 51.4% | 42.87% | 53.98% | 56.05% | 57.9% |
Earnings before Tax (EBT) 1 | - | 33.33 | 30.49 | 43.71 | 49.91 | 56.73 |
Net income 1 | 56.77 | 24.15 | 21.57 | 30.6 | 34.94 | 39.71 |
Net margin | - | 33.79% | 33.93% | 39.18% | 40.68% | 42.03% |
EPS 2 | - | 3.332 | 2.976 | 4.390 | 5.010 | 5.700 |
Free Cash Flow 1 | - | - | - | 28.82 | 33.01 | 37.51 |
FCF margin | - | - | - | 36.91% | 38.43% | 39.7% |
FCF Conversion (EBITDA) | - | - | - | 67.89% | 68.12% | 68.17% |
FCF Conversion (Net income) | - | - | - | 94.2% | 94.47% | 94.46% |
Dividend per Share 2 | - | 2.220 | - | 1.700 | 1.720 | 1.730 |
Announcement Date | 5/13/22 | 5/10/23 | 6/6/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | 28.8 | 33 | 37.5 |
ROE (net income / shareholders' equity) | - | 18.4% | - | 19.8% | 19.9% | 19.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share 2 | - | 4.990 | - | 4.180 | 4.780 | 5.420 |
Capex 1 | - | - | - | 0.3 | 0.31 | 0.32 |
Capex / Sales | - | - | - | 0.39% | 0.36% | 0.33% |
Announcement Date | 5/13/22 | 5/10/23 | 6/6/24 | - | - | - |
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. | |
---|---|---|
+9.35% | 263M | |
-5.62% | 114B | |
+6.93% | 100B | |
+7.86% | 64.56B | |
+27.45% | 67.58B | |
+16.70% | 45.42B | |
+12.81% | 42.56B | |
+22.06% | 36.16B | |
+6.85% | 25.7B | |
-4.01% | 22.4B |
- Stock Market
- Equities
- VVV3 Stock
- Financials Ökoworld AG