BIGBEN INTERACTIVE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.49 EUR | +1.63% |
|
+0.61% | -28.03% |
| Jan. 23 | Bigben: upbeat after quarterly sales figures | CF |
| Jan. 22 | Bigben Interactive Provides Earnings Guidance for the Fiscal Year 2023/24 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 231 | 163.6 | 206.8 | 393.8 | 284.9 | 46.11 | 46.11 | - |
| Enterprise Value (EV) 1 | 240.7 | 199.8 | 163.4 | 361.6 | 171.3 | 98.1 | 266.2 | 289.6 |
| P/E ratio | 26.3 x | 9.44 x | 12.8 x | 20.8 x | 28.1 x | 6.93 x | 4.98 x | 4.12 x |
| Yield | 1.59% | 2.38% | 1.9% | 1.52% | 2.01% | 13.4% | 12% | 11.8% |
| Capitalization / Revenue | 0.94 x | 0.67 x | 0.78 x | 1.34 x | 1.03 x | 0.35 x | 0.15 x | 0.14 x |
| EV / Revenue | 0.98 x | 0.81 x | 0.62 x | 1.23 x | 0.62 x | 0.35 x | 0.89 x | 0.9 x |
| EV / EBITDA | 8.1 x | 4.45 x | 3.11 x | 5.35 x | 3.41 x | 2.64 x | 3.9 x | 3.77 x |
| EV / FCF | 92.9 x | -25.8 x | -18.3 x | -5,478 x | -7.03 x | 6.31 x | -15 x | -14.5 x |
| FCF Yield | 1.08% | -3.87% | -5.46% | -0.02% | -14.2% | 15.8% | -6.65% | -6.92% |
| Price to Book | 1.71 x | 1 x | 0.73 x | 1.54 x | 1.21 x | 0.19 x | 0.2 x | 0.17 x |
| Nbr of stocks (in thousands) | 18,332 | 19,481 | 19,699 | 19,948 | 19,121 | 18,518 | 18,518 | - |
| Reference price 2 | 12.60 | 8.400 | 10.50 | 19.74 | 14.90 | 2.490 | 2.490 | 2.490 |
| Announcement Date | 5/28/18 | 5/27/19 | 5/25/20 | 5/31/21 | 5/30/22 | 5/30/23 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 245.4 | 245.5 | 263.5 | 292.9 | 275.7 | 283.8 | 299.4 | 322.6 |
| EBITDA 1 | 29.7 | 44.9 | 52.5 | 67.6 | 50.3 | 61.85 | 68.28 | 76.85 |
| EBIT 1 | 16.4 | 21.7 | 23.7 | 36.2 | 21 | 18.65 | 19.83 | 27.78 |
| Operating Margin | 6.68% | 8.84% | 8.99% | 12.36% | 7.62% | 6.26% | 6.62% | 8.61% |
| Earnings before Tax (EBT) | 12.1 | 22.8 | - | - | - | 15.6 | - | - |
| Net income 1 | 8.9 | 17.3 | 16.2 | 18.9 | 10.3 | 13 | 7.233 | 10.03 |
| Net margin | 3.63% | 7.05% | 6.15% | 6.45% | 3.74% | 4.58% | 2.42% | 3.11% |
| EPS 2 | 0.4800 | 0.8900 | 0.8200 | 0.9500 | 0.5300 | 0.3591 | 0.5000 | 0.6050 |
| Free Cash Flow 1 | 2.592 | -7.738 | -8.926 | -0.066 | -24.36 | 25.9 | -17.7 | -20.03 |
| FCF margin | 1.06% | -3.15% | -3.39% | -0.02% | -8.84% | 8.7% | -5.91% | -6.21% |
| FCF Conversion (EBITDA) | 8.73% | - | - | - | - | 41.88% | - | - |
| FCF Conversion (Net income) | 29.12% | - | - | - | - | 317.36% | - | - |
| Dividend per Share 2 | 0.2000 | 0.2000 | 0.2000 | 0.3000 | 0.3000 | 0.3333 | 0.3000 | 0.2933 |
| Announcement Date | 5/28/18 | 5/27/19 | 5/25/20 | 5/31/21 | 5/30/22 | 5/30/23 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 135.8 | 56.7 | 67.3 | 91.3 | 70 | 68.4 | 79.5 | 65.7 | 66.5 | 64.5 | 94.1 | 68.9 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/26/20 | 7/26/21 | 10/25/21 | 1/24/22 | 7/25/22 | 10/24/22 | 2/28/23 | 5/30/23 | 7/24/23 | 10/30/23 | 1/22/24 | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 9.7 | 36.2 | - | - | - | 117 | 220 | 243 |
| Net Cash position 1 | - | - | 43.4 | 32.2 | 114 | - | - | - |
| Leverage (Debt/EBITDA) | 0.3266 x | 0.8062 x | - | - | - | 1.899 x | 3.223 x | 3.168 x |
| Free Cash Flow 1 | 2.59 | -7.74 | -8.93 | -0.07 | -24.4 | 25.9 | -17.7 | -20 |
| ROE (net income / shareholders' equity) | 7.68% | 11.6% | 8% | 5.98% | 3.24% | 2.81% | 3.27% | 4.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | 0.9% | 1.1% |
| Assets 1 | - | - | - | - | - | - | 803.7 | 912.1 |
| Book Value Per Share 2 | 7.360 | 8.440 | 14.30 | 12.80 | 12.30 | 13.00 | 12.30 | 15.10 |
| Cash Flow per Share 2 | 1.150 | 1.170 | 1.380 | 2.670 | 1.770 | 3.120 | 3.210 | 3.720 |
| Capex 1 | 18.4 | 30.3 | 36.5 | 52.6 | 60 | 63.1 | 78.4 | 80.3 |
| Capex / Sales | 7.51% | 12.34% | 13.84% | 17.97% | 21.75% | 21.19% | 26.18% | 24.88% |
| Announcement Date | 5/28/18 | 5/27/19 | 5/25/20 | 5/31/21 | 5/30/22 | 5/30/23 | - | - |
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
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
2.49
EUR
Average target price
4.35
EUR
Spread / Average Target
+74.70%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.03% | 49.23M | |
| +3.63% | 12.28B | |
| +26.26% | 8.97B | |
| -2.75% | 6.32B | |
| -2.74% | 3.94B | |
| -13.08% | 2.3B | |
| -24.91% | 1.34B | |
| -0.59% | 615M | |
| +20.26% | 406M | |
| -19.79% | 318M |
- Stock Market
- Equities
- BIG Stock
- Financials Bigben Interactive
