Financials Mensch und Maschine Software SE

Equities

MUM

DE0006580806

Software

Real-time Estimate Tradegate 10:01:54 2024-04-30 am EDT 5-day change 1st Jan Change
55.5 EUR +2.78% Intraday chart for Mensch und Maschine Software SE +4.53% +0.73%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 698.4 1,003 1,119 773.2 916.7 910.1 - -
Enterprise Value (EV) 1 698.4 1,003 1,119 786.7 911.1 904.1 906.1 884.6
P/E ratio 44 x - - 29.4 x 32 x 27.3 x 23.3 x 20.1 x
Yield 1.94% 1.67% 1.8% 3.07% 3% 3.41% 3.88% 4.33%
Capitalization / Revenue 2.85 x 4.11 x 4.21 x 2.41 x 2.84 x 2.54 x 2.77 x 2.51 x
EV / Revenue 2.85 x 4.11 x 4.21 x 2.45 x 2.83 x 2.53 x 2.76 x 2.44 x
EV / EBITDA 19.1 x 24.9 x 25.2 x 14.9 x 16.1 x 14.2 x 12.5 x 10.8 x
EV / FCF 32.2 x 34.1 x 35.4 x 23.6 x 21 x 23.4 x 20.8 x 18.3 x
FCF Yield 3.11% 2.93% 2.82% 4.24% 4.76% 4.27% 4.8% 5.45%
Price to Book - - - 9.72 x 9.45 x 8.64 x 7.99 x 7.31 x
Nbr of stocks (in thousands) 16,355 16,722 16,832 16,956 16,668 16,854 - -
Reference price 2 42.70 60.00 66.50 45.60 55.00 54.00 54.00 54.00
Announcement Date 2/11/20 3/15/21 2/9/22 3/14/23 3/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 245 244 266 320.5 322.3 357.6 328.6 362.7
EBITDA 1 36.55 40.33 44.44 52.67 56.64 63.53 72.57 82.17
EBIT 1 27 31.03 34.6 42.63 46.83 53.13 61.97 71.37
Operating Margin 11.02% 12.72% 13.01% 13.3% 14.53% 14.86% 18.86% 19.67%
Earnings before Tax (EBT) 1 26.27 - - 41.54 45.22 52.83 61.73 70.9
Net income 1 16.3 - - 26.01 28.87 33.23 38.9 44.8
Net margin 6.65% - - 8.12% 8.96% 9.29% 11.84% 12.35%
EPS 2 0.9700 - - 1.550 1.721 1.980 2.317 2.685
Free Cash Flow 1 21.69 29.44 31.6 33.35 43.38 38.6 43.47 48.25
FCF margin 8.85% 12.07% 11.88% 10.41% 13.46% 10.79% 13.23% 13.3%
FCF Conversion (EBITDA) 59.34% 73.01% 71.1% 63.31% 76.59% 60.76% 59.9% 58.72%
FCF Conversion (Net income) 133.05% - - 128.2% 150.27% 116.15% 111.74% 107.7%
Dividend per Share 2 0.8300 1.000 1.200 1.400 1.650 1.840 2.093 2.340
Announcement Date 2/11/20 3/15/21 2/9/22 3/14/23 3/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 103.1 71.32 67.84 80.09 100.9
EBITDA 1 18.26 12.95 10.48 14.96 19.35
EBIT 1 15.81 10.52 8.08 12.42 16.86
Operating Margin 15.34% 14.75% 11.91% 15.51% 16.71%
Earnings before Tax (EBT) - - - - -
Net income - - - - -
Net margin - - - - -
EPS 2 - - - 0.4700 0.6303
Dividend per Share - - - - -
Announcement Date 4/20/23 7/20/23 10/19/23 3/14/24 4/18/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 13.5 - - - -
Net Cash position 1 - - - - 5.67 6 4 25.5
Leverage (Debt/EBITDA) - - - 0.2562 x - - - -
Free Cash Flow 1 21.7 29.4 31.6 33.3 43.4 38.6 43.5 48.3
ROE (net income / shareholders' equity) 28.4% - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - - 4.690 5.820 6.250 6.760 7.390
Cash Flow per Share 1.570 - - - - - - -
Capex 1 4.66 4.29 5.31 5.71 6.43 6.67 7.33 7.55
Capex / Sales 1.9% 1.76% 2% 1.78% 1.99% 1.86% 2.23% 2.08%
Announcement Date 2/11/20 3/15/21 2/9/22 3/14/23 3/14/24 - - -
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
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
54 EUR
Average target price
70.83 EUR
Spread / Average Target
+31.17%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. MUM Stock
  4. Financials Mensch und Maschine Software SE