Stock OPUS OPUS GLOBAL NYRT.
Add to a list
To use this feature you must be a member
Log inSign up

Financials OPUS GLOBAL Nyrt.

Equities

OPUS

HU0000110226

Consumer Goods Conglomerates

End-of-day quote Budapest S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
391.5 HUF +1.03% Intraday chart for OPUS GLOBAL Nyrt. -0.89% +2.49%
2023 OPUS GLOBAL Nyrt. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 OPUS GLOBAL Nyrt. Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 213,728 150,623 232,746 197,762 140,479 80,469
Enterprise Value (EV) 1 227,941 152,091 277,832 218,078 308,750 249,007
P/E ratio 37 x 6.9 x -8.57 x -30.2 x 4.43 x 6.54 x
Yield - - - - - -
Capitalization / Revenue 4.87 x 3.46 x 1.13 x 0.88 x 0.47 x 0.15 x
EV / Revenue 5.19 x 3.49 x 1.35 x 0.97 x 1.03 x 0.47 x
EV / EBITDA 33.7 x -30.7 x 12.8 x 10.2 x 6.56 x 3.72 x
EV / FCF 111 x -0.66 x -2.19 x 4.54 x -154 x -9.69 x
FCF Yield 0.9% -153% -45.7% 22% -0.65% -10.3%
Price to Book 15.3 x 1.51 x 1.15 x 1.01 x 0.62 x 0.38 x
Nbr of stocks (in thousands) 305,326 307,394 683,742 681,938 681,938 681,938
Reference price 2 700.0 490.0 340.4 290.0 206.0 118.0
Announcement Date 4/27/18 4/30/19 4/30/20 4/21/21 5/3/22 4/27/23
1HUF in Million2HUF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 43,896 43,541 206,199 224,948 300,722 524,396
EBITDA 1 6,755 -4,962 21,781 21,361 47,100 66,897
EBIT 1 5,184 -7,018 -5,027 -1,327 20,500 28,531
Operating Margin 11.81% -16.12% -2.44% -0.59% 6.82% 5.44%
Earnings before Tax (EBT) 1 6,593 20,849 -6,481 -6,868 43,615 28,816
Net income 1 5,771 25,485 -27,125 -6,520 31,750 12,321
Net margin 13.15% 58.53% -13.15% -2.9% 10.56% 2.35%
EPS 2 18.90 71.00 -39.70 -9.600 46.50 18.05
Free Cash Flow 1 2,053 -231,943 -126,967 47,984 -2,004 -25,708
FCF margin 4.68% -532.7% -61.57% 21.33% -0.67% -4.9%
FCF Conversion (EBITDA) 30.39% - - 224.63% - -
FCF Conversion (Net income) 35.57% - - - - -
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/30/19 4/30/20 4/21/21 5/3/22 4/27/23
1HUF in Million2HUF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 14,213 1,468 45,087 20,316 168,271 168,538
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.104 x -0.2959 x 2.07 x 0.9511 x 3.573 x 2.519 x
Free Cash Flow 1 2,053 -231,943 -126,967 47,984 -2,004 -25,708
ROE (net income / shareholders' equity) 53.2% 14% -1.69% -3.31% 15.4% 6.76%
ROA (Net income/ Total Assets) 7.54% -1.4% -0.51% -0.14% 1.77% 1.85%
Assets 1 76,578 -1,815,188 5,280,361 4,738,547 1,796,195 667,517
Book Value Per Share 2 45.80 325.0 297.0 288.0 334.0 314.0
Cash Flow per Share 2 16.80 175.0 116.0 187.0 196.0 171.0
Capex 1 2,233 305,739 77,259 34,202 30,284 60,764
Capex / Sales 5.09% 702.19% 37.47% 15.2% 10.07% 11.59%
Announcement Date 4/27/18 4/30/19 4/30/20 4/21/21 5/3/22 4/27/23
1HUF in Million2HUF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Consumer Goods Conglomerates

1st Jan change Capi.
OPUS GLOBAL NYRT. Stock OPUS GLOBAL Nyrt.
+2.49% 695M
BERKSHIRE HATHAWAY INC. Stock Berkshire Hathaway Inc.
+11.85% 869B
INTERNATIONAL HOLDING COMPANY Stock International Holding Company
0.00% 239B
GE AEROSPACE Stock GE Aerospace
+27.20% 178B
HONEYWELL INTERNATIONAL INC. Stock Honeywell International Inc.
-7.75% 126B
HITACHI, LTD. Stock Hitachi, Ltd.
+32.50% 79.32B
ILLINOIS TOOL WORKS INC. Stock Illinois Tool Works Inc.
-5.21% 74.17B
3M COMPANY Stock 3M Company
-16.00% 50.82B
ALPHA DHABI HOLDING Stock Alpha Dhabi Holding
-24.57% 38.6B
MITSUBISHI ELECTRIC CORPORATION Stock Mitsubishi Electric Corporation
+19.71% 31.74B
Consumer Goods Conglomerates
  1. Stock Market
  2. Equities
  3. OPUS Stock
  4. Financials OPUS GLOBAL Nyrt.