Projected Income Statement: Profile Systems & Software SA

Forecast Balance Sheet: Profile Systems & Software SA

Forecast Balance Sheet - Profile Systems & Software SA
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt 1 -11.3 -8.11 -6.45 -5.13 -11 -14.4
Change - 28.23% 20.47% 20.47% -114.42% -30.91%
Announcement Date 4/29/21 3/21/22 4/28/23 4/26/24 4/7/25 3/31/26
1EUR in Million
Estimates

Cash Flow Forecast: Profile Systems & Software SA

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 2.131 3.195 4.39 4.005 3.599 3.506
Change - 49.96% 37.37% -8.76% -10.15% -2.58%
Free Cash Flow (FCF) 1 0.2118 -0.0176 -2.214 -2.465 6.04 4.398
Change - -108.33% -12,449% -11.31% 345.04% -27.19%
Announcement Date 4/29/21 3/21/22 4/28/23 4/26/24 4/7/25 3/31/26
1EUR in Million
Estimates

Forecast Financial Ratios: Profile Systems & Software SA

Fiscal Period: December 2020 2021 2022 2023 2024 2025

Profitability

      
EBITDA Margin (%) 17.82% 16.76% 16.28% 17.61% 21.33% 20.99%
EBIT Margin (%) 13.78% 13.41% 14.64% 16.23% 20.31% 20.05%
EBT Margin (%) 8.34% 13.86% 15.28% 17.06% 18.09% 17.3%
Net margin (%) 6.03% 10.96% 17.39% 12.8% 13.94% 13.37%
FCF margin (%) 1.41% -0.09% -8.85% -8.19% 15.06% 9.26%
FCF / Net Income (%) 23.34% -0.8% -50.86% -63.97% 108.08% 69.23%

Profitability

      
ROA 3.53% 4.18% 5.06% 5.93% 8.25% 7.66%
ROE 4.35% 9.33% 12.37% 12.89% 16.4% 16.62%

Financial Health

      
Leverage (Debt/EBITDA) - - - - - -
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) 14.17% 15.88% 17.53% 13.31% 8.98% 7.38%
CAPEX / EBITDA (%) 79.48% 94.79% 107.67% 75.57% 42.09% 35.16%
CAPEX / FCF (%) 1,006.32% -18,108.66% -198.24% -162.5% 59.59% 79.72%

Items per share

      
Cash flow per share 1 0.5865 0.526 0.4231 0.2987 0.6817 1.048
Change - -10.31% -19.57% -29.4% 128.23% 53.74%
Dividend per Share 1 0.0251 0.032 0.04 0.049 0.0647 0.08
Change - 27.49% 25.01% 22.45% 32% 23.73%
Book Value Per Share 1 0.9302 1.045 1.166 1.306 1.483 1.639
Change - 12.33% 11.56% 11.99% 13.56% 10.57%
EPS 1 0.0377 0.0909 0.1801 0.1559 0.2265 0.2571
Change - 141.12% 98.1% -13.42% 45.29% 13.51%
Nbr of stocks (in thousands) 23,599 23,454 24,075 24,580 24,641 24,630
Announcement Date 4/29/21 3/21/22 4/28/23 4/26/24 4/7/25 3/31/26
1EUR
Estimates
2024 2025
P/E 23.2x 31.2x
PBR 3.54x 4.9x
EV / Sales 2.95x 3.86x
Yield 1.23% 1%

EPS & Dividend

EPS & Dividend - Profile Systems & Software SA


Y-o-Y evolution of P/E

Valuation ratios - P/E - Profile Systems & Software SA
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Profile Systems & Software SA

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Profile Systems & Software SA
  1. Stock Market
  2. Stocks
  3. PROF Stock
  4. Financials Profile Systems & Software SA