BEL FUSE INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68.99 USD | -3.44% |
|
-0.46% | +6.73% |
| Apr. 26 | Transcript : Bel Fuse Inc., Q1 2024 Earnings Call, Apr 26, 2024 | |
| Apr. 25 | Earnings Flash (BELFA) BEL FUSE Posts Q1 Revenue $128.1M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 242.4 | 182 | 164.8 | 409.3 | 848.2 | 761.6 | - |
| Enterprise Value (EV) 1 | 242.4 | 182 | 164.8 | 409.3 | 848.2 | 761.6 | 761.6 |
| P/E ratio | -22.8 x | 13.7 x | 7.89 x | 8.03 x | 11.7 x | 15.1 x | 12.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.49 x | 0.39 x | 0.3 x | 0.63 x | 1.33 x | 1.37 x | 1.27 x |
| EV / Revenue | 0.49 x | 0.39 x | 0.3 x | 0.63 x | 1.33 x | 1.37 x | 1.27 x |
| EV / EBITDA | 9.32 x | 5.64 x | 3.85 x | 4.93 x | 7.67 x | 8.17 x | 6.96 x |
| EV / FCF | - | - | - | - | 8.82 x | 9.53 x | 8.58 x |
| FCF Yield | - | - | - | - | 11.3% | 10.5% | 11.7% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 12,274 | 12,359 | 12,406 | 12,480 | 12,772 | 12,744 | - |
| Reference price 2 | 16.20 | 13.28 | 15.00 | 32.19 | 64.64 | 68.99 | 68.99 |
| Announcement Date | 2/20/20 | 2/18/21 | 2/24/22 | 2/22/23 | 2/21/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 492.4 | 465.8 | 543.5 | 654.2 | 639.8 | 555.9 | 601.8 |
| EBITDA 1 | 25.99 | 32.26 | 42.84 | 83.03 | 110.5 | 93.26 | 109.5 |
| EBIT 1 | 0.483 | 18.67 | 31.26 | 63.55 | 87.98 | 70.33 | 89.3 |
| Operating Margin | 0.1% | 4.01% | 5.75% | 9.71% | 13.75% | 12.65% | 14.84% |
| Earnings before Tax (EBT) 1 | -7.302 | 12.14 | 27.33 | 59.06 | 83.3 | 73.03 | 88.09 |
| Net income 1 | -8.743 | 12.8 | 24.82 | 52.69 | 73.83 | 58.02 | 70.53 |
| Net margin | -1.78% | 2.75% | 4.57% | 8.05% | 11.54% | 10.44% | 11.72% |
| EPS 2 | -0.7100 | 0.9700 | 1.900 | 4.010 | 5.520 | 4.555 | 5.475 |
| Free Cash Flow 1 | - | - | - | - | 96.22 | 79.92 | 88.79 |
| FCF margin | - | - | - | - | 15.04% | 14.38% | 14.75% |
| FCF Conversion (EBITDA) | - | - | - | - | 87.05% | 85.69% | 81.09% |
| FCF Conversion (Net income) | - | - | - | - | 130.33% | 137.74% | 125.9% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/20/20 | 2/18/21 | 2/24/22 | 2/22/23 | 2/21/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 147 | 147.1 | 136.7 | 170.6 | 177.7 | 169.2 | 172.3 | 168.8 | 158.7 | 140 | 128.1 | 136.9 | 145.3 | 145.4 | 139.3 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | 23.96 | 24.47 | 22.41 | 23.04 | 21.59 | 21.96 |
| EBIT 1 | 8.873 | 11.3 | 8.089 | 16.8 | 22.06 | 18.2 | 23.14 | 27.36 | 24.51 | 16.47 | 17.85 | 14.8 | 16.92 | 20.76 | 18.84 |
| Operating Margin | 6.04% | 7.68% | 5.92% | 9.85% | 12.41% | 10.76% | 13.43% | 16.21% | 15.45% | 11.76% | 13.94% | 10.81% | 11.64% | 14.28% | 13.53% |
| Earnings before Tax (EBT) 1 | 7.181 | 9.92 | 6.628 | 14.29 | 20.69 | 17.45 | 18.74 | 27.3 | 23.77 | 13.5 | 20.35 | 14.96 | 17.11 | 20.94 | 18.53 |
| Net income 1 | 5.734 | 8.008 | 5.064 | 17.04 | 16.55 | 14.04 | 14.57 | 27.78 | 19.45 | 12.04 | 15.87 | 11.89 | 13.6 | 16.65 | 14.92 |
| Net margin | 3.9% | 5.44% | 3.7% | 9.99% | 9.31% | 8.3% | 8.46% | 16.46% | 12.26% | 8.6% | 12.39% | 8.69% | 9.36% | 11.45% | 10.71% |
| EPS 2 | 0.4400 | 0.6100 | 0.3800 | 1.300 | 1.270 | 1.060 | 1.090 | 2.080 | 1.460 | 0.9000 | 1.190 | 1.155 | 1.315 | 1.235 | 1.105 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/29/21 | 2/24/22 | 4/27/22 | 7/27/22 | 10/26/22 | 2/22/23 | 4/26/23 | 7/26/23 | 10/25/23 | 2/21/24 | 4/25/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | 96.2 | 79.9 | 88.8 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/20/20 | 2/18/21 | 2/24/22 | 2/22/23 | 2/21/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
68.99
USD
Average target price
63
USD
Spread / Average Target
-8.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +6.73% | 762M | |
| +12.06% | 107B | |
| -0.62% | 29.43B | |
| +12.05% | 22.21B | |
| -16.05% | 17.75B | |
| -6.34% | 17.25B | |
| +8.74% | 15.28B | |
| -4.89% | 12.2B | |
| -2.85% | 10.42B | |
| -8.86% | 9.04B |
- Stock Market
- Equities
- BELFA Stock
- Financials Bel Fuse Inc.
