MIRION TECHNOLOGIES, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.09 USD | +0.73% |
|
+1.00% | +8.20% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,089 | 1,199 | 2,042 | 2,431 | - | - |
| Enterprise Value (EV) 1 | 2,089 | 1,941 | 2,606 | 2,849 | 2,747 | 2,625 |
| P/E ratio | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.13 x | 1.67 x | 2.55 x | 2.87 x | 2.72 x | 2.6 x |
| EV / Revenue | 3.13 x | 2.7 x | 3.25 x | 3.36 x | 3.07 x | 2.81 x |
| EV / EBITDA | - | 11.8 x | 14.4 x | 14.3 x | 12.2 x | 10.7 x |
| EV / FCF | - | 373 x | 45.2 x | 45.6 x | 34.2 x | - |
| FCF Yield | - | 0.27% | 2.21% | 2.19% | 2.93% | - |
| Price to Book | - | 0.94 x | 1.49 x | - | - | - |
| Nbr of stocks (in thousands) | 199,523 | 181,363 | 199,222 | 219,192 | - | - |
| Reference price 2 | 10.47 | 6.610 | 10.25 | 11.09 | 11.09 | 11.09 |
| Announcement Date | 2/28/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 668.3 | 717.8 | 800.9 | 848.2 | 893.8 | 934.3 |
| EBITDA 1 | - | 164.7 | 180.7 | 199 | 224.8 | 244.3 |
| EBIT 1 | - | -297.8 | 17.3 | 45.39 | 63.22 | 83.48 |
| Operating Margin | - | -41.49% | 2.16% | 5.35% | 7.07% | 8.93% |
| Earnings before Tax (EBT) 1 | - | -306.6 | -105.3 | -32.4 | -16.9 | - |
| Net income 1 | -227.5 | -276.9 | -96.9 | -23.6 | -12.5 | - |
| Net margin | -34.04% | -38.58% | -12.1% | -2.78% | -1.4% | - |
| EPS | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 5.2 | 57.7 | 62.5 | 80.4 | - |
| FCF margin | - | 0.72% | 7.2% | 7.37% | 9% | - |
| FCF Conversion (EBITDA) | - | 3.16% | 31.93% | 31.41% | 35.76% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 2/28/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 163.2 | 175.8 | 160.9 | 217.9 | 182.1 | 197.2 | 191.2 | 230.4 | 191.4 | 209.4 | 205 | 242.5 |
| EBITDA 1 | 34.9 | 42.6 | 30.8 | 56.4 | 36.6 | 44.3 | 38.8 | 61 | 39.1 | 50.53 | 47.74 | 61.42 |
| EBIT 1 | -33.6 | -74.6 | -27.6 | -161.9 | -4.8 | -10.6 | -1.8 | 21 | -0.0474 | 7.912 | 10.13 | 27.39 |
| Operating Margin | -20.59% | -42.43% | -17.15% | -74.3% | -2.64% | -5.38% | -0.94% | 9.11% | -0.02% | 3.78% | 4.94% | 11.29% |
| Earnings before Tax (EBT) 1 | -23.1 | -66.7 | -55.4 | -161.4 | -44 | -29.6 | -13.7 | -18 | -17.5 | -6.6 | -8.9 | 0.7 |
| Net income 1 | -17.7 | -58.6 | -47.1 | -153.4 | - | - | -12.1 | -15.2 | -12.8 | -4.9 | -6.5 | 0.5 |
| Net margin | -10.85% | -33.33% | -29.27% | -70.4% | - | - | -6.33% | -6.6% | -6.69% | -2.34% | -3.17% | 0.21% |
| EPS | -0.1000 | -0.3200 | -0.2600 | - | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/4/22 | 7/29/22 | 11/1/22 | 2/14/23 | 5/3/23 | 8/2/23 | 11/1/23 | 2/13/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 742 | 564 | 418 | 316 | 194 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 4.504 x | 3.121 x | 2.103 x | 1.404 x | 0.7932 x |
| Free Cash Flow 1 | - | 5.2 | 57.7 | 62.5 | 80.4 | - |
| ROE (net income / shareholders' equity) | - | 4.17% | 4.41% | 4.94% | 6% | 7.08% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | 7.040 | 6.860 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 34.2 | 35.7 | 40 | 40 | - |
| Capex / Sales | - | 4.76% | 4.46% | 4.72% | 4.48% | - |
| Announcement Date | 2/28/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
11.09
USD
Average target price
12.67
USD
Spread / Average Target
+14.22%
| 1st Jan change | Capi. | |
|---|---|---|
| +8.20% | 2.43B | |
| +6.56% | 32.91B | |
| +17.38% | 8.1B | |
| -2.71% | 6.98B | |
| +20.18% | 5.45B | |
| -3.97% | 4.13B | |
| +34.04% | 3.95B | |
| +5.47% | 3.4B | |
| -9.99% | 2.72B | |
| -27.54% | 2.38B |
- Stock Market
- Equities
- MIR Stock
- Financials Mirion Technologies, Inc.
