BARCO NV |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.1 EUR | -0.15% |
|
-12.96% | -20.85% |
| Apr. 10 | Barco Launches HDR by Barco at CinemaCon 2024 | CI |
| Feb. 22 | Barco Enters into Partnership with Microsoft Around Teams Devices | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,731 | 1,570 | 1,705 | 2,057 | 1,497 | 1,180 | - | - |
| Enterprise Value (EV) 1 | 2,402 | 1,377 | 1,396 | 1,793 | 1,497 | 863.7 | 811.8 | 760.7 |
| P/E ratio | 29.2 x | -356 x | 192 x | 27.8 x | 18.8 x | 13.2 x | 11.4 x | 10.3 x |
| Yield | 1.21% | 2.12% | 2.09% | 1.91% | 2.9% | 3.98% | 4.27% | 4.56% |
| Capitalization / Revenue | 2.52 x | 2.04 x | 2.12 x | 1.94 x | 1.43 x | 1.15 x | 1.08 x | 1.03 x |
| EV / Revenue | 2.22 x | 1.79 x | 1.74 x | 1.69 x | 1.43 x | 0.84 x | 0.74 x | 0.67 x |
| EV / EBITDA | 15.7 x | 25.7 x | 23.9 x | 14.2 x | 10.5 x | 6.06 x | 4.96 x | 4.22 x |
| EV / FCF | 27.2 x | -41.2 x | 17.9 x | 137 x | - | 7.38 x | 8.54 x | 6.55 x |
| FCF Yield | 3.68% | -2.43% | 5.59% | 0.73% | - | 13.5% | 11.7% | 15.3% |
| Price to Book | 3.94 x | 2.41 x | 2.55 x | 2.82 x | - | 1.48 x | 1.4 x | 1.32 x |
| Nbr of stocks (in thousands) | 87,297 | 88,111 | 89,010 | 89,138 | 90,459 | 90,090 | - | - |
| Reference price 2 | 31.29 | 17.82 | 19.16 | 23.08 | 16.55 | 13.10 | 13.10 | 13.10 |
| Announcement Date | 2/13/20 | 2/3/21 | 2/10/22 | 2/9/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,083 | 770.1 | 804.3 | 1,058 | 1,050 | 1,027 | 1,090 | 1,143 |
| EBITDA 1 | 153 | 53.56 | 58.51 | 126.5 | 142.5 | 142.6 | 163.7 | 180.2 |
| EBIT 1 | 110 | 10.18 | 19.37 | 90.1 | 102.1 | 101.9 | 120.5 | 135.8 |
| Operating Margin | 10.16% | 1.32% | 2.41% | 8.51% | 9.72% | 9.92% | 11.06% | 11.88% |
| Earnings before Tax (EBT) 1 | 115.8 | -4.453 | 11.84 | 88.49 | - | 109 | 132.6 | 149 |
| Net income 1 | 95.36 | -4.393 | 8.881 | 75.2 | 80.2 | 93 | 112.5 | 128 |
| Net margin | 8.81% | -0.57% | 1.1% | 7.11% | 7.64% | 9.05% | 10.32% | 11.19% |
| EPS 2 | 1.073 | -0.0500 | 0.1000 | 0.8300 | 0.8800 | 0.9920 | 1.145 | 1.272 |
| Free Cash Flow 1 | 88.43 | -33.43 | 77.98 | 13.07 | - | 117 | 95.03 | 116.2 |
| FCF margin | 8.17% | -4.34% | 9.7% | 1.24% | - | 11.39% | 8.72% | 10.16% |
| FCF Conversion (EBITDA) | 57.79% | - | 133.28% | 10.33% | - | 82.05% | 58.04% | 64.47% |
| FCF Conversion (Net income) | 92.73% | - | 878.09% | 17.38% | - | 125.84% | 84.49% | 90.77% |
| Dividend per Share 2 | 0.3786 | 0.3780 | 0.4000 | 0.4400 | 0.4800 | 0.5220 | 0.5600 | 0.5980 |
| Announcement Date | 2/13/20 | 2/3/21 | 2/10/22 | 2/9/23 | 2/9/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|
| Net sales 1 | 407.2 | 366 | - | 229.6 |
| EBITDA | 40.69 | - | 65 | - |
| EBIT | 20.39 | - | - | - |
| Operating Margin | 5.01% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 10.4 | - | 33.26 | - |
| Net margin | 2.55% | - | - | - |
| EPS | - | - | 0.3600 | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 7/16/20 | 7/19/21 | 7/19/23 | 11/9/23 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 329 | 193 | 310 | 264 | - | 316 | 368 | 419 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 88.4 | -33.4 | 78 | 13.1 | - | 117 | 95 | 116 |
| ROE (net income / shareholders' equity) | 14.3% | 1.49% | 1.3% | 9.7% | - | 10.8% | 11.8% | 12.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 7.950 | 7.400 | 7.530 | 8.170 | - | 8.850 | 9.380 | 9.920 |
| Cash Flow per Share 2 | 1.220 | -0.2100 | 1.120 | 0.3100 | - | 1.710 | 1.690 | 1.740 |
| Capex 1 | 20.2 | 15 | 18.8 | 21.2 | - | 49.2 | 50.8 | 45.3 |
| Capex / Sales | 1.86% | 1.95% | 2.34% | 2% | - | 4.79% | 4.66% | 3.96% |
| Announcement Date | 2/13/20 | 2/3/21 | 2/10/22 | 2/9/23 | 2/9/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
13.1
EUR
Average target price
17.6
EUR
Spread / Average Target
+34.35%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -20.85% | 1.26B | |
| +2.89% | 26.8B | |
| +14.65% | 12.48B | |
| +15.48% | 7.97B | |
| +0.55% | 4.29B | |
| -10.70% | 4.15B | |
| -1.75% | 3.91B | |
| -19.00% | 3.75B | |
| +15.41% | 3.86B | |
| -24.98% | 2.71B |
- Stock Market
- Equities
- BAR Stock
- Financials Barco NV
