PFERDEWETTEN.DE AG |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.2 EUR | -2.86% |
|
-7.27% | -17.07% |
| May. 14 | Pferdewetten.de AG Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 11 | Horserace Betting Company Pferdewetten.de Names Interim CFO | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 40.56 | 47.09 | 50.59 | 72.25 | 50.06 | 58.8 | 58.8 | - |
| Enterprise Value (EV) 1 | 32.25 | 36.65 | 38.94 | 59.65 | 50.06 | 53.7 | 56.35 | 58.91 |
| P/E ratio | -72.2 x | 14.2 x | 34.4 x | -405 x | -32.3 x | -8 x | -204 x | 18.3 x |
| Yield | 1.71% | 1.83% | 1.71% | 0.62% | - | - | 0.32% | 0.41% |
| Capitalization / Revenue | 3.66 x | 3.26 x | 3.57 x | 5.68 x | 3.26 x | 2.56 x | 1.17 x | 0.82 x |
| EV / Revenue | 2.91 x | 2.54 x | 2.75 x | 4.69 x | 3.26 x | 2.33 x | 1.12 x | 0.82 x |
| EV / EBITDA | 27.8 x | 12.1 x | 12.9 x | -4,588 x | -19.8 x | -6.08 x | 32.7 x | 7.66 x |
| EV / FCF | 17.3 x | 8.45 x | 21.8 x | 26 x | - | -7.6 x | -24.2 x | 46.5 x |
| FCF Yield | 5.79% | 11.8% | 4.59% | 3.84% | - | -13.2% | -4.14% | 2.15% |
| Price to Book | 3.14 x | 2.98 x | 2.89 x | 4.41 x | - | 4.27 x | 3.6 x | 2.92 x |
| Nbr of stocks (in thousands) | 4,324 | 4,320 | 4,324 | 4,460 | 4,836 | 5,600 | 5,600 | - |
| Reference price 2 | 9.380 | 10.90 | 11.70 | 16.20 | 10.35 | 10.50 | 10.50 | 10.50 |
| Announcement Date | 3/28/19 | 3/30/20 | 4/14/21 | 3/30/22 | 3/30/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11.09 | 14.44 | 14.17 | 12.73 | 15.33 | 23 | 50.41 | 71.79 |
| EBITDA 1 | 1.162 | 3.032 | 3.03 | -0.013 | -2.525 | -8.833 | 1.724 | 7.687 |
| EBIT 1 | 0.8032 | 2.436 | 2.536 | -0.5883 | -3.548 | -10.23 | 0.0667 | 5.733 |
| Operating Margin | 7.25% | 16.87% | 17.9% | -4.62% | -23.14% | -44.49% | 0.13% | 7.99% |
| Earnings before Tax (EBT) 1 | 0.7831 | 2.54 | 2.671 | -0.3893 | -3.536 | -10.6 | -0.878 | 4.346 |
| Net income 1 | -0.5582 | 3.314 | 1.46 | -0.1574 | -1.539 | -6.336 | -0.3095 | 2.949 |
| Net margin | -5.04% | 22.95% | 10.3% | -1.24% | -10.04% | -27.55% | -0.61% | 4.11% |
| EPS 2 | -0.1300 | 0.7700 | 0.3400 | -0.0400 | -0.3200 | -1.312 | -0.0515 | 0.5751 |
| Free Cash Flow 1 | 1.866 | 4.339 | 1.788 | 2.29 | - | -7.067 | -2.333 | 1.267 |
| FCF margin | 16.83% | 30.05% | 12.62% | 17.99% | - | -30.72% | -4.63% | 1.76% |
| FCF Conversion (EBITDA) | 160.65% | 143.11% | 59.01% | - | - | - | - | 16.48% |
| FCF Conversion (Net income) | - | 130.93% | 122.5% | - | - | - | - | 42.95% |
| Dividend per Share 2 | 0.1600 | 0.2000 | 0.2000 | 0.1000 | - | - | 0.0333 | 0.0433 |
| Announcement Date | 3/28/19 | 3/30/20 | 4/14/21 | 3/30/22 | 3/30/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | 0.11 |
| Net Cash position 1 | 8.31 | 10.4 | 11.7 | 12.6 | - | 5.1 | 2.45 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | 0.0144 x |
| Free Cash Flow 1 | 1.87 | 4.34 | 1.79 | 2.29 | - | -7.07 | -2.33 | 1.27 |
| ROE (net income / shareholders' equity) | -3.45% | 23% | 8.76% | -9.29% | - | -31.6% | -1.65% | 20.1% |
| ROA (Net income/ Total Assets) | - | - | 4.9% | -4.79% | - | -15.1% | -2.7% | 2% |
| Assets 1 | - | - | 29.79 | 3.286 | - | 41.96 | 11.46 | 147.5 |
| Book Value Per Share 2 | 2.990 | 3.660 | 4.050 | 3.670 | - | 2.460 | 2.910 | 3.590 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 0.1 | 0.1 | 0.08 | 0.06 | - | 1.6 | 4.67 | 6.1 |
| Capex / Sales | 0.9% | 0.67% | 0.56% | 0.44% | - | 6.96% | 9.26% | 8.5% |
| Announcement Date | 3/28/19 | 3/30/20 | 4/14/21 | 3/30/22 | 3/30/23 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
10.5
EUR
Average target price
19.67
EUR
Spread / Average Target
+87.30%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -17.07% | 63.07M | |
| +12.09% | 114M |
- Stock Market
- Equities
- EMH Stock
- Financials pferdewetten.de AG
