MANZ AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.62 EUR | +8.86% |
|
-4.75% | -38.25% |
| Mar. 25 | The Manz AG Announces Postponement of the Publication of the 2023 Consolidated Financial Statements | CI |
| 2023 | Manz recovers vigorously - hope for business recovery | DP |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 160.7 | 165.7 | 263.3 | 387.8 | 179.8 | 65.09 | 65.09 | - |
| Enterprise Value (EV) 1 | 153 | 195.2 | 286.6 | 415 | 204.5 | 104.3 | 92.46 | 92.82 |
| P/E ratio | -20.8 x | -15 x | 81 x | -17.3 x | -14.8 x | 1,543 x | 84.3 x | 12.4 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.54 x | 0.63 x | 1.11 x | 1.71 x | 0.72 x | 0.24 x | 0.23 x | 0.21 x |
| EV / Revenue | 0.52 x | 0.74 x | 1.21 x | 1.83 x | 0.81 x | 0.38 x | 0.33 x | 0.3 x |
| EV / EBITDA | 16.1 x | 21.2 x | 14.8 x | 22.7 x | 33.1 x | 6.86 x | 5.36 x | 3.79 x |
| EV / FCF | 45,439,509 x | -5,917,090 x | 26,141,840 x | -10,209,176 x | -6,699,345 x | - | 16,934,949 x | 59,881,531 x |
| FCF Yield | 0% | -0% | 0% | -0% | -0% | - | 0% | 0% |
| Price to Book | 1.07 x | 1.25 x | 2.01 x | 3.56 x | 1.76 x | 0.64 x | 0.61 x | 0.57 x |
| Nbr of stocks (in thousands) | 7,744 | 7,744 | 7,744 | 7,757 | 8,540 | 8,543 | 8,543 | - |
| Reference price 2 | 20.75 | 21.40 | 34.00 | 50.00 | 21.05 | 7.620 | 7.620 | 7.620 |
| Announcement Date | 3/28/19 | 3/26/20 | 3/30/21 | 3/31/22 | 3/30/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 296.9 | 264.4 | 236.8 | 227.1 | 251 | 274.3 | 279.6 | 309.3 |
| EBITDA 1 | 9.513 | 9.213 | 19.36 | 18.29 | 6.178 | 15.2 | 17.25 | 24.52 |
| EBIT 1 | -3.385 | -7.625 | 7.225 | -16.06 | -5.998 | 1.6 | 6.725 | 11.48 |
| Operating Margin | -1.14% | -2.88% | 3.05% | -7.07% | -2.39% | 0.58% | 2.4% | 3.71% |
| Earnings before Tax (EBT) 1 | -4.904 | -9.928 | 4.971 | -17.58 | -7.676 | 1.945 | 0.725 | 8.528 |
| Net income 1 | -7.76 | -11.05 | 3.434 | -22.41 | -12.15 | 0.905 | 0.6688 | 6.151 |
| Net margin | -2.61% | -4.18% | 1.45% | -9.87% | -4.84% | 0.33% | 0.24% | 1.99% |
| EPS 2 | -1.000 | -1.430 | 0.4200 | -2.890 | -1.420 | 0.004940 | 0.0904 | 0.6128 |
| Free Cash Flow | 3.367 | -32.99 | 10.96 | -40.65 | -30.52 | - | 5.46 | 1.55 |
| FCF margin | 1.13% | -12.48% | 4.63% | -17.9% | -12.16% | - | 1.95% | 0.5% |
| FCF Conversion (EBITDA) | 35.39% | - | 56.63% | - | - | - | 31.65% | 6.32% |
| FCF Conversion (Net income) | - | - | 319.25% | - | - | - | 816.45% | 25.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 3/28/19 | 3/26/20 | 3/30/21 | 3/31/22 | 3/30/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q2 | 2021 Q3 | 2022 Q2 |
|---|---|---|---|---|
| Net sales | 124.3 | 65.6 | 49.21 | - |
| EBITDA | - | 3.838 | -0.36 | - |
| EBIT | 5.65 | 0.9 | -3.651 | - |
| Operating Margin | 4.54% | 1.37% | -7.42% | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | - | - | - | -2.923 |
| Net margin | - | - | - | - |
| EPS 2 | - | - | - | -0.3800 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/4/20 | 8/5/21 | 11/9/21 | 7/30/22 |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 29.5 | 23.3 | 27.2 | 24.7 | 39.2 | 27.4 | 27.7 |
| Net Cash position 1 | 7.7 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.203 x | 1.203 x | 1.486 x | 3.997 x | 2.577 x | 1.587 x | 1.131 x |
| Free Cash Flow | 3.37 | -33 | 11 | -40.7 | -30.5 | - | 5.46 | 1.55 |
| ROE (net income / shareholders' equity) | -1.72% | -7.85% | 2.61% | -18.7% | - | - | 3.17% | 6.03% |
| ROA (Net income/ Total Assets) | -0.78% | - | - | - | - | - | - | - |
| Assets 1 | 990.3 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 19.30 | 17.10 | 16.90 | 14.10 | 12.00 | 11.90 | 12.50 | 13.30 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | 11.5 | 8.89 | 9.66 | 14.9 | 32.8 | - | 15 | 14 |
| Capex / Sales | 3.88% | 3.36% | 4.08% | 6.54% | 13.07% | - | 5.36% | 4.53% |
| Announcement Date | 3/28/19 | 3/26/20 | 3/30/21 | 3/31/22 | 3/30/23 | - | - | - |
1EUR in Million2EUR
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
HOLD
Number of Analysts
3
Last Close Price
7.62
EUR
Average target price
13.37
EUR
Spread / Average Target
+75.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -38.25% | 69.49M | |
| +25.49% | 169B | |
| +32.74% | 32.77B | |
| +31.53% | 31.67B | |
| -20.15% | 26.77B | |
| +27.65% | 22.95B | |
| -12.08% | 11.56B | |
| +122.37% | 9.62B | |
| +31.00% | 5.94B | |
| -19.16% | 5.07B |
- Stock Market
- Equities
- M5Z Stock
- Financials Manz AG
