Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
22.4 USD | +1.63% | +2.10% | -7.74% |
Valuation
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 208 | 231 | 282 | 464 | 224 | 191 | - | - |
Enterprise Value (EV) 1 | 208 | 231 | 282 | 464 | 224 | 191 | 191 | 191 |
P/E ratio | 8,89x | 9,45x | 9,61x | 9,76x | 6,56x | 26,6x | 9,50x | 6,37x |
Yield | 1,17% | 1,01% | 0,84% | 0,51% | 0,99% | 1,07% | 1,07% | 1,07% |
Capitalization / Revenue | 3,34x | 3,67x | 4,00x | 4,99x | 2,26x | 2,48x | 2,18x | 1,82x |
EV / Revenue | 3,34x | 3,67x | 4,00x | 4,99x | 2,26x | 2,48x | 2,18x | 1,82x |
EV / EBITDA | - | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 0,72x | 0,76x | 0,85x | 1,21x | 0,60x | 0,56x | 0,52x | 0,48x |
Nbr of stocks (in thousands) | 10 182 | 9 742 | 9 801 | 9 854 | 9 240 | 8 644 | - | - |
Reference price 2 | 20,4 | 23,7 | 28,7 | 47,0 | 24,3 | 22,4 | 22,4 | 22,4 |
Announcement Date | 1/23/19 | 1/22/20 | 1/20/21 | 1/19/22 | 1/25/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 62,3 | 63,0 | 70,3 | 92,8 | 99,4 | 76,9 | 87,4 | 105 |
EBITDA | - | - | - | - | - | - | - | - |
EBIT 1 | 35,3 | 39,5 | 49,0 | 56,5 | 47,2 | 27,5 | 37,1 | 52,1 |
Operating Margin | 56,7% | 62,7% | 69,7% | 60,9% | 47,4% | 35,8% | 42,4% | 49,7% |
Earnings before Tax (EBT) 1 | 24,0 | 27,2 | 33,9 | 56,6 | 40,1 | 6,95 | 25,6 | 40,7 |
Net income 1 | 21,9 | 25,2 | 29,5 | 48,1 | 35,5 | 7,30 | 20,4 | 30,2 |
Net margin | 35,2% | 40,1% | 41,9% | 51,8% | 35,7% | 9,49% | 23,3% | 28,8% |
EPS 2 | 2,30 | 2,51 | 2,99 | 4,82 | 3,70 | 0,84 | 2,36 | 3,52 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 0,24 | 0,24 | 0,24 | 0,24 | 0,24 | 0,24 | 0,24 | 0,24 |
Announcement Date | 1/23/19 | 1/22/20 | 1/20/21 | 1/19/22 | 1/25/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 23,0 | 23,1 | 24,9 | 27,1 | 27,1 | 25,3 | 23,1 | 21,0 | 19,5 | 18,6 | 18,8 | 20,2 | 21,5 | 23,2 | 24,3 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 13,0 | 15,1 | 14,9 | 14,8 | 12,9 | 10,4 | 8,96 | 11,8 | 5,35 | 5,03 | 5,77 | 6,83 | 8,47 | 10,4 | 11,3 |
Operating Margin | 56,4% | 65,4% | 59,9% | 54,8% | 47,8% | 41,3% | 38,9% | 56,1% | 27,4% | 27,0% | 30,6% | 33,8% | 39,4% | 45,0% | 46,6% |
Earnings before Tax (EBT) 1 | 15,5 | 14,3 | 14,5 | 13,0 | 10,8 | 9,42 | 6,85 | -3,14 | 3,65 | 3,08 | 3,76 | 4,72 | 6,28 | 7,57 | 7,80 |
Net income 1 | 13,1 | 12,1 | 12,5 | 11,2 | 9,55 | 8,44 | 6,35 | -1,31 | 3,88 | 3,41 | 2,68 | 3,18 | 4,49 | 6,05 | 6,48 |
Net margin | 56,9% | 52,4% | 50,2% | 41,4% | 35,3% | 33,4% | 27,5% | -6,23% | 19,9% | 18,3% | 14,3% | 15,8% | 20,9% | 26,1% | 26,7% |
EPS 2 | 1,31 | 1,21 | 1,25 | 1,14 | 0,99 | 0,89 | 0,68 | -0,14 | 0,44 | 0,39 | 0,31 | 0,37 | 0,52 | 0,71 | 0,76 |
Dividend per Share 2 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 | 0,06 |
Announcement Date | 7/21/21 | 10/20/21 | 1/19/22 | 4/20/22 | 7/20/22 | 10/19/22 | 1/25/23 | 4/26/23 | 7/26/23 | 10/25/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 9,18% | 8,52% | 9,39% | 13,4% | 9,53% | 2,49% | 5,71% | 7,95% |
Shareholders' equity 1 | 239 | 296 | 314 | 358 | 373 | 293 | 357 | 380 |
ROA (Net income/ Total Assets) | 0,78% | 0,65% | 0,69% | 1,14% | 0,85% | 0,16% | 0,37% | 0,56% |
Assets 1 | 2 808 | 3 883 | 4 269 | 4 221 | 4 181 | 4 494 | 5 503 | 5 399 |
Book Value Per Share 2 | 28,4 | 31,3 | 33,8 | 39,0 | 40,3 | 40,3 | 43,0 | 46,4 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 1/23/19 | 1/22/20 | 1/20/21 | 1/19/22 | 1/25/23 | - | - | - |
1USD in Million2USD
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 :
C+
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
22.4USD
Average target price
21.3USD
Spread / Average Target
-4.91%
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-7.74% | 191 M $ | |
+16.92% | 452 B $ | |
-7.43% | 242 B $ | |
-9.45% | 217 B $ | |
+9.95% | 162 B $ | |
+0.14% | 148 B $ | |
+18.75% | 148 B $ | |
-0.70% | 147 B $ | |
-9.20% | 145 B $ | |
-2.39% | 128 B $ |
- Stock
- Equities
- Stock First Internet Bancorp - Nasdaq
- Financials First Internet Bancorp