Financials medondo holding AG

Equities

AMI

DE0008131350

Software

Market Closed - Xetra 11:36:26 2024-05-28 am EDT 5-day change 1st Jan Change
1.07 EUR 0.00% Intraday chart for medondo holding AG +0.94% +42.67%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2023 2024 2025
Capitalization 1 4.924 4.924 4.924 35.06 16.23 16.23 -
Enterprise Value (EV) 1 6.46 6.423 3.244 36.31 19.63 22.23 24.03
P/E ratio -10 x -17.2 x -28.6 x - -5.94 x -6.29 x -8.92 x
Yield - - - - - - -
Capitalization / Revenue 2.39 x 2.04 x - 6.5 x 10.8 x 9.55 x 6.24 x
EV / Revenue 3.14 x 2.67 x - 6.73 x 13.1 x 13.1 x 9.24 x
EV / EBITDA -9.18 x -13.6 x -3.09 x -10.6 x -10.9 x -13.9 x -34.3 x
EV / FCF -9.56 x -48.7 x -0.78 x -9.41 x -5.03 x -8.23 x -14.1 x
FCF Yield -10.5% -2.06% -128% -10.6% -19.9% -12.1% -7.07%
Price to Book - - 2.16 x - 1.02 x 1.23 x 1.43 x
Nbr of stocks (in thousands) 1,625 1,625 1,625 11,165 15,170 15,170 -
Reference price 2 3.030 3.030 3.030 3.140 1.070 1.070 1.070
Announcement Date 6/29/19 4/29/20 6/29/21 6/28/22 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2023 2024 2025
Net sales 1 2.06 2.409 - 5.398 1.5 1.7 2.6
EBITDA 1 -0.7034 -0.4709 -1.051 -3.42 -1.8 -1.6 -0.7
EBIT 1 -0.72 -0.4895 - -4.117 -2.9 -2.5 -1.4
Operating Margin -34.95% -20.32% - -76.28% -193.33% -147.06% -53.85%
Earnings before Tax (EBT) 1 -0.8074 -0.5733 -1.106 -4.179 -2.8 -3 -2
Net income 1 -0.8084 -0.5743 -1.107 -4.179 -2.8 -2.7 -1.8
Net margin -39.25% -23.84% - -77.42% -186.67% -158.82% -69.23%
EPS 2 -0.3021 -0.1764 -0.1060 - -0.1800 -0.1700 -0.1200
Free Cash Flow 1 -0.6755 -0.132 -4.146 -3.86 -3.9 -2.7 -1.7
FCF margin -32.79% -5.48% - -71.51% -260% -158.82% -65.38%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 6/29/19 4/29/20 6/29/21 6/28/22 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2023 2024 2025
Net Debt 1 1.54 1.5 - 1.25 3.4 6 7.8
Net Cash position 1 - - 1.68 - - - -
Leverage (Debt/EBITDA) -2.184 x -3.183 x - -0.3667 x -1.889 x -3.75 x -11.14 x
Free Cash Flow 1 -0.68 -0.13 -4.15 -3.86 -3.9 -2.7 -1.7
ROE (net income / shareholders' equity) - - -15.1% -27.3% -17.2% -19.8% -15.6%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - 1.400 - 1.050 0.8700 0.7500
Cash Flow per Share 2 -0.2500 -0.0400 - - -0.1600 -0.1200 -0.0700
Capex - 0 0.05 0.04 - - -
Capex / Sales - 0.04% - 0.82% - - -
Announcement Date 6/29/19 4/29/20 6/29/21 6/28/22 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.07 EUR
Average target price
2.3 EUR
Spread / Average Target
+114.95%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. AMI Stock
  4. Financials medondo holding AG