Financials Arena Hospitality Group d.d.

Equities

ARNT

HRARNTRA0004

Hotels, Motels & Cruise Lines

End-of-day quote Zagreb S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
32 EUR -2.44% Intraday chart for Arena Hospitality Group d.d. -1.23% +5.26%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,880 1,715 202.8 1,204 153.5 1,215 -
Enterprise Value (EV) 1 2,361 2,356 1,091 2,446 153.5 2,385 2,219
P/E ratio 12.7 x -7.55 x 6.43 x 33.3 x 5.54 x 13.5 x 10.2 x
Yield - - - 2.22% - 2.37% 2.47%
Capitalization / Revenue 2.42 x 7.2 x 0.44 x 1.46 x 0.16 x 1.13 x 1.07 x
EV / Revenue 3.03 x 9.89 x 2.37 x 2.96 x 0.16 x 2.23 x 1.95 x
EV / EBITDA 10.3 x -129 x 6.68 x 10.4 x 0.72 x 8.74 x 7.33 x
EV / FCF 124,413,014 x -7,751,810 x -14,148,564 x -74,484,580 x - - -
FCF Yield 0% -0% -0% -0% - - -
Price to Book 1.07 x 1.12 x 0.13 x 0.74 x - 0.71 x 0.67 x
Nbr of stocks (in thousands) 5,087 5,084 5,084 5,065 5,050 5,043 -
Reference price 2 369.6 337.4 39.90 237.8 30.40 241.0 241.0
Announcement Date 2/27/20 2/25/21 2/28/22 2/28/23 2/29/24 - -
1HRK in Million2HRK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 778.1 238.3 460.7 825.3 964.5 1,071 1,137
EBITDA 1 229.5 -18.26 163.4 235 213.9 272.8 302.7
EBIT 1 130 -150.2 59.8 117.2 73.64 139.8 172.9
Operating Margin 16.71% -63.03% 12.98% 14.2% 7.63% 13.06% 15.21%
Earnings before Tax (EBT) 1 108.8 -232.3 3.06 60.83 44.21 107.2 144.1
Net income 1 149 -227.3 31.51 36.24 27.86 91.6 121.4
Net margin 19.15% -95.37% 6.84% 4.39% 2.89% 8.55% 10.68%
EPS 2 29.10 -44.70 6.200 7.140 5.490 17.84 23.63
Free Cash Flow 18.98 -303.9 -77.12 -32.84 - - -
FCF margin 2.44% -127.52% -16.74% -3.98% - - -
FCF Conversion (EBITDA) 8.27% - - - - - -
FCF Conversion (Net income) 12.74% - - - - - -
Dividend per Share 2 - - - 5.270 - 5.715 5.947
Announcement Date 2/27/20 2/25/21 2/28/22 2/28/23 2/29/24 - -
1HRK in Million2HRK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2023 Q3 2023 Q4 2024 Q1
Net sales 1 80.01 - 104.1 116
EBITDA 1 -66.84 - -53.32 -36.25
EBIT 1 - - -93.08 -74.96
Operating Margin - - -89.44% -64.6%
Earnings before Tax (EBT) - 206.3 - -
Net income 1 - 178.3 -83.42 -90.15
Net margin - - -80.16% -77.7%
EPS - - - -
Dividend per Share - - - -
Announcement Date 7/28/20 10/26/23 2/29/24 4/25/24
1HRK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 481 641 888 1,242 - 1,169 1,004
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 2.097 x -35.09 x 5.435 x 5.286 x - 4.287 x 3.315 x
Free Cash Flow 19 -304 -77.1 -32.8 - - -
ROE (net income / shareholders' equity) 8.75% -13.8% 2.03% 2.27% - 5.3% 6.8%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 345.0 301.0 303.0 320.0 - 340.0 358.0
Cash Flow per Share - - - - - - -
Capex 233 229 197 243 - - -
Capex / Sales 29.97% 96.26% 42.87% 29.39% - - -
Announcement Date 2/27/20 2/25/21 2/28/22 2/28/23 2/29/24 - -
1HRK in Million2HRK
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
OUTPERFORM
Number of Analysts
1
Last Close Price
241 HRK
Average target price
270.6 HRK
Spread / Average Target
+12.31%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ARNT Stock
  4. Financials Arena Hospitality Group d.d.