Financials i2S

Equities

ALI2S

FR0005854700

Computer Hardware

Market Closed - Euronext Paris 10:30:27 2024-04-30 am EDT 5-day change 1st Jan Change
7.5 EUR +1.35% Intraday chart for i2S +5.63% +29.31%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4.682 6.26 5.565 8.521 10.86 9.614
Enterprise Value (EV) 1 2.797 4.717 3.578 5.968 8.852 11.8
P/E ratio 143 x 63.8 x -57.9 x 12 x 2.49 x 10.8 x
Yield - - - 2.86% 2.3% 2.41%
Capitalization / Revenue 0.31 x 0.37 x 0.41 x 0.46 x 0.65 x 0.55 x
EV / Revenue 0.19 x 0.28 x 0.26 x 0.32 x 0.53 x 0.67 x
EV / EBITDA -12.5 x 13.8 x 10.3 x 5.82 x 15 x 11.9 x
EV / FCF -2.82 x -10.2 x 7.35 x 49.1 x - -
FCF Yield -35.5% -9.76% 13.6% 2.04% - -
Price to Book 0.75 x 1 x 0.9 x 1.27 x 0.98 x 0.82 x
Nbr of stocks (in thousands) 1,734 1,739 1,739 1,739 1,780 1,658
Reference price 2 2.700 3.600 3.200 4.900 6.100 5.800
Announcement Date 4/17/19 3/5/20 3/11/21 3/11/22 3/17/23 3/21/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14.94 17.06 13.7 18.72 16.71 17.52
EBITDA 1 -0.2233 0.3407 0.3479 1.026 0.5899 0.9915
EBIT 1 -0.3422 0.0515 0.1013 0.8265 0.3904 0.7522
Operating Margin -2.29% 0.3% 0.74% 4.41% 2.34% 4.29%
Earnings before Tax (EBT) 1 -0.337 -0.1179 -0.2195 0.5648 4.375 0.9139
Net income 1 0.0327 0.0982 -0.0962 0.7303 4.406 0.8867
Net margin 0.22% 0.58% -0.7% 3.9% 26.37% 5.06%
EPS 2 0.0188 0.0565 -0.0553 0.4100 2.453 0.5349
Free Cash Flow 1 -0.9929 -0.4606 0.4868 0.1215 - -
FCF margin -6.65% -2.7% 3.55% 0.65% - -
FCF Conversion (EBITDA) - - 139.93% 11.84% - -
FCF Conversion (Net income) - - - 16.64% - -
Dividend per Share - - - 0.1400 0.1400 0.1400
Announcement Date 4/17/19 3/5/20 3/11/21 3/11/22 3/17/23 3/21/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 2.19
Net Cash position 1 1.88 1.54 1.99 2.55 2.01 -
Leverage (Debt/EBITDA) - - - - - 2.209 x
Free Cash Flow 1 -0.99 -0.46 0.49 0.12 - -
ROE (net income / shareholders' equity) 0.52% 1.57% -1.54% 11.2% 49.1% 7.75%
ROA (Net income/ Total Assets) -1.96% 0.27% 0.45% 3.18% 1.29% 2.23%
Assets 1 -1.667 36.48 -21.19 22.98 342.7 39.8
Book Value Per Share 2 3.610 3.610 3.550 3.860 6.230 7.110
Cash Flow per Share 2 0.5800 0.7100 3.100 3.050 1.900 0.5000
Capex 1 0.27 0.53 0.4 1.05 - -
Capex / Sales 1.78% 3.1% 2.92% 5.59% - -
Announcement Date 4/17/19 3/5/20 3/11/21 3/11/22 3/17/23 3/21/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA