Projected Income Statement: Miliboo

Forecast Balance Sheet: Miliboo

Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -1.18 2.38 -0.37 -1.42 -0.17 -0.02 -1.12 -1.84
Change - 301.69% -115.55% -283.78% 88.03% 88.44% -5,500% -64.29%
Announcement Date 7/7/21 7/13/22 8/30/23 7/29/24 7/31/25 7/29/26 - -
1EUR in Million
Estimates

Cash Flow Forecast: Miliboo

Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.563 1.026 0.544 1.319 0.819 0.33 0.33 0.33
Change - 82.24% -46.98% 142.46% -37.91% -59.71% 0% 0%
Free Cash Flow (FCF) 1 6.9 -4.605 -1.111 1.02 -1.242 -0.16 1.1 0.72
Change - -166.74% 75.87% 191.81% -221.76% 87.12% 787.5% -34.55%
Announcement Date 7/7/21 7/13/22 8/30/23 7/29/24 7/31/25 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Miliboo

Fiscal Period: April 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - 6.8% 0.01% 1.91% 2.65% 3.49%
EBIT Margin (%) - - - 6.47% -1.28% 0.67% 1.63% 2.53%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - 5.5% -0.77% 0.66% 1.17% 1.88%
FCF margin (%) - - - 2.35% -3.18% -0.36% 2.43% 1.54%
FCF / Net Income (%) 383.33% -15,350% 74.07% 42.84% 414% -53.33% 207.55% 81.82%

Profitability

        
ROA - - - - - - - -
ROE 278.26% 15.72% -47.09% 42.61% -3.87% 4.4% 7.2% 10.7%

Financial Health

        
Leverage (Debt/EBITDA) - 1.25x - - - - - -
Debt / Free cash flow - -0.52x - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 3.04% 2.1% 0.75% 0.73% 0.71%
CAPEX / EBITDA (%) 11.26% 54% -60.44% 44.74% 20,475% 35.48% 27.5% 20.25%
CAPEX / FCF (%) 8.16% -22.28% -48.96% 129.31% -65.94% -206.25% 30% 45.83%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.38 0.006 -0.22 0.346 -0.037 0.042 0.08 0.26
Change - -98.42% -3,766.67% 257.27% -110.69% 213.51% 100% 225%
Nbr of stocks (in thousands) 4,849 5,385 6,876 6,875 6,873 6,873 6,873 6,873
Announcement Date 7/7/21 7/13/22 8/30/23 7/29/24 7/31/25 7/29/26 - -
1EUR
Estimates
2026 2027 *
P/E 38.8x 20x
PBR - -
EV / Sales 0.25x 0.22x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.600EUR
Average target price
3.310EUR
Spread / Average Target
+106.87%

Annual profits - Rate of surprise