Financials Deufol SE

Equities

DE1

DE000A1R1EE6

Business Support Services

End-of-day quote Hanseatische Wertpapierboerse Hamburg 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1.36 EUR 0.00% Intraday chart for Deufol SE +1.49% -8.11%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 48.98 44.68 45.11 35.44 38.66 36.95
Enterprise Value (EV) 1 95.2 79.02 114 107.1 119.7 108.1
P/E ratio 9.39 x 11.1 x 15 x 32.4 x 30.3 x 5.73 x
Yield 5.26% 5.77% - - - 3.49%
Capitalization / Revenue 0.17 x 0.17 x 0.18 x 0.17 x 0.16 x 0.14 x
EV / Revenue 0.33 x 0.3 x 0.46 x 0.5 x 0.49 x 0.4 x
EV / EBITDA 6.82 x 11 x 13.6 x 12.2 x 9.09 x 4.86 x
EV / FCF -75.1 x 9.88 x 17.5 x 7.84 x 72.5 x 4.27 x
FCF Yield -1.33% 10.1% 5.72% 12.7% 1.38% 23.4%
Price to Book 0.44 x 0.39 x 0.39 x 0.32 x 0.34 x 0.3 x
Nbr of stocks (in thousands) 42,961 42,961 42,961 42,961 42,961 42,961
Reference price 2 1.140 1.040 1.050 0.8250 0.9000 0.8600
Announcement Date 4/30/18 5/1/19 4/30/20 4/26/21 5/10/22 4/28/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 288.4 265.7 248 214.8 244 272.4
EBITDA 1 13.95 7.193 8.362 8.793 13.17 22.24
EBIT 1 5.854 -0.303 2.104 2.99 6.044 15.52
Operating Margin 2.03% -0.11% 0.85% 1.39% 2.48% 5.7%
Earnings before Tax (EBT) 1 7.903 8.103 4.018 3.301 2.906 10.41
Net income 1 5.215 4.025 3.003 1.097 1.281 6.466
Net margin 1.81% 1.52% 1.21% 0.51% 0.52% 2.37%
EPS 2 0.1214 0.0937 0.0700 0.0254 0.0297 0.1500
Free Cash Flow 1 -1.268 7.994 6.526 13.66 1.65 25.31
FCF margin -0.44% 3.01% 2.63% 6.36% 0.68% 9.29%
FCF Conversion (EBITDA) - 111.14% 78.04% 155.34% 12.53% 113.78%
FCF Conversion (Net income) - 198.62% 217.3% 1,245.12% 128.83% 391.44%
Dividend per Share 2 0.0600 0.0600 - - - 0.0300
Announcement Date 4/30/18 5/1/19 4/30/20 4/26/21 5/10/22 4/28/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 46.2 34.3 68.9 71.7 81 71.2
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.314 x 4.774 x 8.244 x 8.153 x 6.152 x 3.199 x
Free Cash Flow 1 -1.27 7.99 6.53 13.7 1.65 25.3
ROE (net income / shareholders' equity) 5.11% 3.33% 2.69% 0.76% 1.69% 5.85%
ROA (Net income/ Total Assets) 1.56% -0.08% 0.52% 0.7% 1.43% 3.66%
Assets 1 334.2 -4,933 574.3 157 89.41 176.7
Book Value Per Share 2 2.600 2.650 2.690 2.610 2.650 2.830
Cash Flow per Share 2 0.4100 0.7000 0.7500 0.7300 0.3300 0.4100
Capex 1 9.4 8.88 10.5 14.5 6.36 6.38
Capex / Sales 3.26% 3.34% 4.25% 6.75% 2.61% 2.34%
Announcement Date 4/30/18 5/1/19 4/30/20 4/26/21 5/10/22 4/28/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise