BINECT AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.38 EUR | +1.71% |
|
+6.25% | +5.31% |
| 2018 | MAX 21 AG announced that it has received €0.722004 million in funding | CI |
| 2018 | MAX 21 AG announced that it expects to receive €0.722004 million in funding | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 8.875 | 8.168 | 7.525 | 7.525 | - |
| Enterprise Value (EV) 1 | 8.875 | 8.168 | 7.525 | 7.525 | 7.525 |
| P/E ratio | 92 x | 50.8 x | 18 x | 8.07 x | 5.85 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 0.65 x | 0.52 x | 0.46 x | 0.41 x |
| EV / Revenue | - | 0.65 x | 0.52 x | 0.46 x | 0.41 x |
| EV / EBITDA | - | 11 x | 8.38 x | 5.16 x | 4.09 x |
| EV / FCF | - | 13.5 x | 34.2 x | 7.11 x | 5.24 x |
| FCF Yield | - | 7.4% | 2.92% | 14.1% | 19.1% |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 3,216 | 3,216 | 3,216 | 3,216 | - |
| Reference price 2 | 2.760 | 2.540 | 2.340 | 2.340 | 2.340 |
| Announcement Date | 4/8/22 | 4/13/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 12.48 | 14.35 | 16.5 | 18.16 |
| EBITDA 1 | - | 0.7406 | 0.898 | 1.457 | 1.838 |
| EBIT 1 | - | 0.3181 | 0.417 | 0.923 | 1.334 |
| Operating Margin | - | 2.55% | 2.91% | 5.59% | 7.35% |
| Earnings before Tax (EBT) 1 | - | 0.2947 | 0.417 | 0.923 | 1.334 |
| Net income 1 | 9.961 | 0.1547 | 0.417 | 0.923 | 1.294 |
| Net margin | - | 1.24% | 2.91% | 5.59% | 7.13% |
| EPS 2 | 0.0300 | 0.0500 | 0.1300 | 0.2900 | 0.4000 |
| Free Cash Flow 1 | - | 0.6045 | 0.22 | 1.059 | 1.435 |
| FCF margin | - | 4.84% | 1.53% | 6.42% | 7.9% |
| FCF Conversion (EBITDA) | - | 81.62% | 24.5% | 72.68% | 78.07% |
| FCF Conversion (Net income) | - | 390.73% | 52.76% | 114.73% | 110.9% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/8/22 | 4/13/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | 0.6 | 0.22 | 1.06 | 1.44 |
| ROE (net income / shareholders' equity) | - | 1.8% | 4.7% | 9.7% | 12.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share 2 | - | 0.4500 | 0.2500 | 0.4100 | 0.5300 |
| Capex 1 | - | 0.85 | 0.58 | 0.28 | 0.28 |
| Capex / Sales | - | 6.81% | 4.01% | 1.67% | 1.52% |
| Announcement Date | 4/8/22 | 4/13/23 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.34
EUR
Average target price
4.68
EUR
Spread / Average Target
+100.00%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.31% | 8.12M | |
| +13.34% | 320B | |
| +25.24% | 221B | |
| +1.74% | 150B | |
| +11.31% | 57.43B | |
| +14.82% | 32.93B | |
| +2.43% | 30.46B | |
| +102.19% | 22.1B | |
| +29.39% | 21.29B | |
| +48.60% | 15B |
- Stock Market
- Equities
- MA10 Stock
- Financials Binect AG