End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
11.76 EUR | 0.00% | 0.00% | 0.00% |
Valuation
Fiscal Period: February | 2024 | 2025 | 2026 |
---|---|---|---|
Capitalization 1 | 1,029 | - | - |
Enterprise Value (EV) 1 | 682.1 | 777.4 | 1,029 |
P/E ratio | - | - | - |
Yield | - | - | - |
Capitalization / Revenue | 0.82 x | 0.99 x | 1.1 x |
EV / Revenue | 0.55 x | 0.75 x | 1.1 x |
EV / EBITDA | 7.33 x | 7.98 x | 12.6 x |
EV / FCF | 28.1 x | -9.5 x | - |
FCF Yield | 3.56% | -10.5% | - |
Price to Book | - | - | - |
Nbr of stocks (in thousands) | 87,211 | - | - |
Reference price 2 | 11.80 | 11.80 | 11.80 |
Announcement Date | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 778.6 | 899.2 | 833.1 | 1,075 | 1,488 | 1,250 | 1,039 | 938.7 |
EBITDA 1 | 72.05 | 146.1 | 148.4 | 168.8 | 294 | 93.1 | 97.45 | 81.7 |
EBIT 1 | 43.09 | 104.1 | 108.2 | 127.2 | 251.3 | 49 | 54.4 | 34.4 |
Operating Margin | 5.53% | 11.58% | 12.99% | 11.83% | 16.89% | 3.92% | 5.23% | 3.66% |
Earnings before Tax (EBT) 1 | 42.55 | 100.7 | 107.4 | 124.2 | 255.4 | 68.7 | 75.3 | - |
Net income 1 | 21.26 | 74.55 | 84.9 | 89.4 | 196.6 | 50.8 | 55.7 | - |
Net margin | 2.73% | 8.29% | 10.19% | 8.31% | 13.21% | 4.06% | 5.36% | - |
EPS | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 21.22 | 95.26 | 77.9 | 111.2 | - | 24.3 | -81.8 | - |
FCF margin | 2.73% | 10.59% | 9.35% | 10.34% | - | 1.94% | -7.87% | - |
FCF Conversion (EBITDA) | 29.45% | 65.19% | 52.49% | 65.88% | - | 26.1% | - | - |
FCF Conversion (Net income) | 99.79% | 127.78% | 91.76% | 124.4% | - | 47.83% | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 5/15/19 | 5/15/20 | 5/19/21 | 5/16/22 | 5/24/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: |
---|
Balance Sheet Analysis
Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 2.81 | 107 | 155 | 230 | - | 347 | 252 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 21.2 | 95.3 | 77.9 | 111 | - | 24.3 | -81.8 | - |
ROE (net income / shareholders' equity) | 4.75% | 15.7% | 15.9% | 12.8% | - | 6.5% | 7% | - |
ROA (Net income/ Total Assets) | 3.61% | 11.9% | 12% | 10.4% | - | 5.6% | 5.9% | - |
Assets 1 | 589 | 627.7 | 706 | 862.6 | - | 907.1 | 944.1 | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 13.2 | 29.9 | 28 | 35.8 | - | 80 | 166 | - |
Capex / Sales | 1.7% | 3.32% | 3.36% | 3.33% | - | 6.4% | 15.92% | - |
Announcement Date | 5/15/19 | 5/15/20 | 5/19/21 | 5/16/22 | 5/24/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
0.00% | 1.11B | |
-20.78% | 1.29B | |
+25.10% | 1.04B | |
+2.83% | 292M | |
-23.76% | 171M | |
-2.56% | 153M | |
-36.47% | 130M | |
-2.86% | 104M | |
+1.47% | 82.01M |
- Stock Market
- Equities
- CE2 Stock
- Financials CropEnergies AG