Financials FORTEC Elektronik AG

Equities

FEV

DE0005774103

Semiconductors

Market Closed - Xetra 11:36:14 2024-04-26 am EDT 5-day change 1st Jan Change
22 EUR -1.79% Intraday chart for FORTEC Elektronik AG 0.00% -8.33%

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 70.21 57.86 57.86 77.36 91.99 71.51 - -
Enterprise Value (EV) 1 66.88 60.01 52.71 72.36 85.18 62.71 59.81 55.91
P/E ratio 12.3 x 12.1 x 15 x 12.4 x 12.2 x 10.5 x 9.78 x 8.91 x
Yield 3.24% 3.37% 3.37% 2.94% 3% 3.86% 3.86% 3.86%
Capitalization / Revenue 0.8 x 0.66 x 0.75 x 0.87 x 0.87 x 0.68 x 0.66 x 0.63 x
EV / Revenue 0.76 x 0.68 x 0.68 x 0.81 x 0.8 x 0.59 x 0.55 x 0.49 x
EV / EBITDA 8.23 x 7.12 x 7.47 x 7.19 x 6.62 x 5.65 x 5.07 x 4.37 x
EV / FCF 164 x 22.3 x 5.31 x 38.7 x 19 x 11 x 10.7 x 8.34 x
FCF Yield 0.61% 4.48% 18.8% 2.58% 5.27% 9.09% 9.36% 12%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 3,250 3,250 3,250 3,250 3,250 3,250 - -
Reference price 2 21.60 17.80 17.80 23.80 28.30 22.00 22.00 22.00
Announcement Date 10/25/19 10/30/20 10/29/21 8/23/22 10/26/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 88.31 87.73 77.43 89 105.9 105.9 109 113.9
EBITDA 1 8.131 8.426 7.054 10.06 12.86 11.1 11.8 12.8
EBIT 1 7.449 6.483 5.323 8.6 10.68 9.5 10.2 11.1
Operating Margin 8.44% 7.39% 6.87% 9.66% 10.09% 8.97% 9.36% 9.75%
Earnings before Tax (EBT) 1 7.424 6.318 5.24 8.297 10.58 9.2 9.9 10.9
Net income 1 5.688 4.777 3.881 6.4 7.551 6.8 7.3 8
Net margin 6.44% 5.44% 5.01% 7.19% 7.13% 6.42% 6.7% 7.02%
EPS 2 1.750 1.470 1.190 1.920 2.320 2.100 2.250 2.470
Free Cash Flow 1 0.4067 2.688 9.924 1.869 4.489 5.7 5.6 6.7
FCF margin 0.46% 3.06% 12.82% 2.1% 4.24% 5.38% 5.14% 5.88%
FCF Conversion (EBITDA) 5% 31.9% 140.69% 18.58% 34.9% 51.35% 47.46% 52.34%
FCF Conversion (Net income) 7.15% 56.27% 255.71% 29.2% 59.45% 83.82% 76.71% 83.75%
Dividend per Share 2 0.7000 0.6000 0.6000 0.7000 0.8500 0.8500 0.8500 0.8500
Announcement Date 10/25/19 10/30/20 10/29/21 8/23/22 10/26/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q3 2022 Q4
Net sales 1 - 23.08
EBITDA - -
EBIT 1 - 2.107
Operating Margin - 9.13%
Earnings before Tax (EBT) - -
Net income 1.47 -
Net margin - -
EPS 0.4500 -
Dividend per Share - -
Announcement Date 5/25/22 8/23/22
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 2.16 - - - - - -
Net Cash position 1 3.33 - 5.15 5 6.81 8.8 11.7 15.6
Leverage (Debt/EBITDA) - 0.2559 x - - - - - -
Free Cash Flow 1 0.41 2.69 9.92 1.87 4.49 5.7 5.6 6.7
ROE (net income / shareholders' equity) 16.2% 11.5% 8.89% 13.2% 14.4% 12.4% 12.4% 12.6%
ROA (Net income/ Total Assets) 9.91% 7.4% 6.04% 9.27% 10.3% 8.5% 8.6% 8.8%
Assets 1 57.4 64.59 64.3 69.03 73.57 80 84.88 90.91
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 3.55 0.89 0.25 0.24 0.52 1.2 1.3 1.3
Capex / Sales 4.02% 1.02% 0.32% 0.27% 0.49% 1.13% 1.19% 1.14%
Announcement Date 10/25/19 10/30/20 10/29/21 8/23/22 10/26/23 - - -
1EUR in Million
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
BUY
Number of Analysts
1
Last Close Price
22 EUR
Average target price
33 EUR
Spread / Average Target
+50.00%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. FEV Stock
  4. Financials FORTEC Elektronik AG