Financials Ericsson Nikola Tesla d.d.

Equities

ERNT

HRERNTRA0000

Integrated Telecommunications Services

End-of-day quote Zagreb S.E. 06:00:00 2024-05-23 pm EDT 5-day change 1st Jan Change
206 EUR 0.00% Intraday chart for Ericsson Nikola Tesla d.d. -0.96% +3.52%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,862 1,994 324.1 2,253 263.9 2,091 - -
Enterprise Value (EV) 1 1,792 1,779 324.1 2,253 -169.2 1,694 1,682 2,091
P/E ratio 18.2 x 21.1 x 1.84 x 18.9 x - 19.8 x 16.7 x -
Yield 5.05% 3.27% - - - 8.3% 4.4% -
Capitalization / Revenue 1.05 x 0.99 x - - 0.11 x 1.1 x 0.95 x -
EV / Revenue 1.01 x 0.88 x - - -0.07 x 0.89 x 0.77 x -
EV / EBITDA 11.2 x 11.1 x - - -0.72 x 10.2 x 8.8 x -
EV / FCF - - - - - 11.6 x 13.6 x 15.1 x
FCF Yield - - - - - 8.64% 7.33% 6.63%
Price to Book 5.92 x 5.76 x - - - 4.12 x 3.87 x -
Nbr of stocks (in thousands) 1,331 1,331 1,325 1,323 1,326 1,326 - -
Reference price 2 1,399 1,497 244.7 1,704 199.0 1,577 1,577 1,577
Announcement Date 2/20/20 2/23/21 4/29/22 4/27/23 2/22/24 - - -
1HRK in Million2HRK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,779 2,023 - - 2,372 1,907 2,196 -
EBITDA 1 160.1 160.1 - - 234.9 166.8 191.1 -
EBIT 1 102.6 104.4 - - 188.9 112 136.3 157.9
Operating Margin 5.76% 5.16% - - 7.96% 5.87% 6.21% -
Earnings before Tax (EBT) 1 108.2 106.6 - - 192.5 112 136.2 -
Net income 1 102.5 94.54 177.3 119.2 169.3 106.2 126.1 146.3
Net margin 5.76% 4.67% - - 7.14% 5.57% 5.74% -
EPS 2 76.97 71.02 133.0 90.00 - 79.80 94.66 -
Free Cash Flow 1 - - - - - 146.3 123.2 138.6
FCF margin - - - - - 7.67% 5.61% -
FCF Conversion (EBITDA) - - - - - 87.72% 64.49% -
FCF Conversion (Net income) - - - - - 137.78% 97.74% 94.74%
Dividend per Share 2 70.60 49.00 - - - 130.9 69.32 -
Announcement Date 2/20/20 2/23/21 4/29/22 4/27/23 2/22/24 - - -
1HRK in Million2HRK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - 762.2 390.4
EBITDA 1 - 12.38 67.62
EBIT 1 - 0.1391 57.61
Operating Margin - 0.02% 14.76%
Earnings before Tax (EBT) 76.09 - -
Net income 1 61.9 13.13 49.5
Net margin - 1.72% 12.68%
EPS - - -
Dividend per Share - - -
Announcement Date 10/25/23 2/22/24 4/25/24
1HRK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 70.5 214 - - 433 397 409 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - - - 146 123 139
ROE (net income / shareholders' equity) 33.1% 27.1% - - 34.1% 19.6% 24% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 236.0 260.0 - - - 383.0 408.0 -
Cash Flow per Share - - - - - - - -
Capex 1 - - - - - 35.4 25.4 28.5
Capex / Sales - - - - - 1.86% 1.16% -
Announcement Date 2/20/20 2/23/21 4/29/22 4/27/23 2/22/24 - - -
1HRK in Million2HRK
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,577 HRK
Average target price
1,537 HRK
Spread / Average Target
-2.56%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ERNT Stock
  4. Financials Ericsson Nikola Tesla d.d.