Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Netherlands
  4. Euronext Amsterdam
  5. NSI N.V.
  6. Financials
    NSI   NL0012365084

NSI N.V.

(NSI)
  Report
Real-time Euronext Amsterdam  -  11:35:30 2023-02-02 am EST
25.05 EUR   +3.73%
01/28NSI N.V. Reports Earnings Results for the Full Year Ended December 31, 2022
CI
01/26Nsi N : NSI publishes preliminary results 2022
PU
01/26Transcript : NSI N.V., 2022 Earnings Call, Jan 26, 2023
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 821633689466502-
Enterprise Value (EV)1 1 1749991 0728329711 115
P/E ratio 4,15x-30,7x5,65x-14,7x10,1x8,82x
Yield 4,98%6,59%6,17%9,25%7,93%6,13%
Capitalization / Revenue 9,91x8,23x8,90x6,54x7,02x6,85x
EV / Revenue 14,2x13,0x13,8x11,7x13,6x15,2x
EV / EBITDA 19,6x18,5x19,1x16,2x18,1x20,3x
Enterprise Value (EV) / FCF 29,9x45,4x94,5x27,6x-13,9x-8,98x
FCF Yield 3,34%2,20%1,06%3,62%-7,19%-11,1%
Price to Book 0,91x0,74x0,73x0,53x0,52x0,51x
Nbr of stocks (in thousands) 18 91819 29119 69820 05420 054-
Reference price (EUR) 43,432,835,023,325,125,1
Announcement Date 01/28/202001/26/202101/25/202201/26/2023--
1 EUR in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 82,876,977,571,371,573,4
EBITDA1 59,853,956,151,553,555,0
Operating profit (EBIT)1 59,353,455,750,855,557,3
Operating Margin 71,6%69,4%71,8%71,2%77,6%78,1%
Pre-Tax Profit (EBT)1 ----31,453,053,0
Net income1 196-20,4121-31,449,944,3
Net margin 237%-26,6%156%-44,0%69,8%60,3%
EPS2 10,5-1,076,20-1,582,492,84
Free Cash Flow1 39,222,011,330,1-69,8-124
FCF margin 47,4%28,7%14,6%42,2%-97,6%-169%
FCF Conversion 65,6%40,8%20,2%58,5%-130%-226%
Dividend per Share2 2,162,162,162,151,991,54
Announcement Date 01/28/202001/26/202101/25/202201/26/2023--
1 EUR in Million
2 EUR
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 353366382365469613
Net Cash position1 ------
Leverage (Debt / EBITDA) 5,90x6,79x6,81x7,10x8,76x11,1x
Free Cash Flow1 39,222,011,330,1-69,8-124
ROE (Net Profit / Equities) 24,0%5,11%5,14%4,66%4,40%4,90%
Shareholders' equity1 818-3992 351-6741 134903
ROA (Net Profit / Asset) 3,94%3,53%3,53%3,23%2,80%1,70%
Assets1 4 978-5793 425-9721 7822 603
Book Value Per Share2 47,844,348,244,248,349,4
Cash Flow per Share ------
Capex1 45,918,0-12,772,0108
Capex / Sales 55,4%23,4%-17,8%101%147%
Announcement Date 01/28/202001/26/202101/25/202201/26/2023--
1 EUR in Million
2 EUR
Previous periodNext period
Estimates
Key data
Capitalization (EUR) 502 358 737
Capitalization (USD) 549 266 058
Net sales (EUR) 77 507 000
Net sales (USD) 84 744 150
Number of employees 60
Sales / Employee (EUR) 1 291 783
Sales / Employee (USD) 1 412 403
Free-Float 90,7%
Free-Float capitalization (EUR) 455 674 079
Free-Float capitalization (USD) 498 222 260
Avg. Exchange 20 sessions (EUR) 677 893
Avg. Exchange 20 sessions (USD) 741 191
Average Daily Capital Traded 0,13%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA