Financials FIDUCIAL Office Solutions

Equities

SACI

FR0000061418

Office Equipment

Market Closed - Euronext Paris 05:30:06 2024-04-29 am EDT 5-day change 1st Jan Change
27.6 EUR 0.00% Intraday chart for FIDUCIAL Office Solutions 0.00% -1.43%

Valuation

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Capitalization 1 63.99 62.04 61.17 61.17 59 60.74
Enterprise Value (EV) 1 66.13 63.91 63.06 64.94 65.38 67.5
P/E ratio 30.5 x 44.2 x 36.3 x 47.3 x 24.5 x 32.2 x
Yield - - - - - -
Capitalization / Revenue 0.35 x 0.33 x 0.32 x 0.35 x 0.31 x 0.28 x
EV / Revenue 0.37 x 0.34 x 0.33 x 0.37 x 0.34 x 0.31 x
EV / EBITDA 21.8 x 21 x 19.8 x 21.6 x 11.3 x 18.3 x
EV / FCF -44.8 x 24.3 x 18.3 x -6.86 x 25.2 x 5.23 x
FCF Yield -2.23% 4.11% 5.46% -14.6% 3.96% 19.1%
Price to Book 0.84 x 0.83 x 0.84 x 0.82 x 0.77 x 0.77 x
Nbr of stocks (in thousands) 2,169 2,169 2,169 2,169 2,169 2,169
Reference price 2 29.50 28.60 28.20 28.20 27.20 28.00
Announcement Date 1/31/18 1/31/19 1/31/20 1/29/21 1/28/22 1/31/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Net sales 1 180.6 187.5 193.2 175 191.6 215
EBITDA 1 3.028 3.04 3.179 3.004 5.805 3.681
EBIT 1 2.1 2.029 2.253 2.018 4.891 2.8
Operating Margin 1.16% 1.08% 1.17% 1.15% 2.55% 1.3%
Earnings before Tax (EBT) 1 2.114 1.421 1.658 1.119 2.389 1.907
Net income 1 2.1 1.405 1.685 1.292 2.406 1.888
Net margin 1.16% 0.75% 0.87% 0.74% 1.26% 0.88%
EPS 2 0.9681 0.6477 0.7768 0.5956 1.109 0.8700
Free Cash Flow 1 -1.477 2.628 3.441 -9.474 2.59 12.92
FCF margin -0.82% 1.4% 1.78% -5.41% 1.35% 6.01%
FCF Conversion (EBITDA) - 86.45% 108.24% - 44.62% 350.93%
FCF Conversion (Net income) - 187.05% 204.21% - 107.66% 684.2%
Dividend per Share - - - - - -
Announcement Date 1/31/18 1/31/19 1/31/20 1/29/21 1/28/22 1/31/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2017 2018 2019 2020 2021 2022
Net Debt 1 2.14 1.87 1.89 3.77 6.37 6.77
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7067 x 0.6158 x 0.5942 x 1.256 x 1.098 x 1.838 x
Free Cash Flow 1 -1.48 2.63 3.44 -9.47 2.59 12.9
ROE (net income / shareholders' equity) 2.79% 1.86% 2.28% 1.5% 3.18% 2.42%
ROA (Net income/ Total Assets) 1.07% 1.01% 1.1% 0.96% 2.16% 1.19%
Assets 1 196.3 138.8 152.5 135.1 111.3 159.1
Book Value Per Share 2 35.20 34.50 33.70 34.30 35.40 36.50
Cash Flow per Share 2 0.8200 0.6600 0.4900 0.9400 0.6600 0.4800
Capex 1 3.14 0.27 0.07 7.05 3.38 1.64
Capex / Sales 1.74% 0.15% 0.03% 4.03% 1.76% 0.76%
Announcement Date 1/31/18 1/31/19 1/31/20 1/29/21 1/28/22 1/31/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SACI Stock
  4. Financials FIDUCIAL Office Solutions