Projected Income Statement: Reinet Investments S.C.A.

Forecast Balance Sheet: Reinet Investments S.C.A.

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 5/25/21 5/31/22 5/25/23 5/28/24 5/27/25 - - -
Estimates

Cash Flow Forecast: Reinet Investments S.C.A.

Fiscal Period: March 2020 2021 2022
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 -257.4 636 422.2
Change - 347.11% -33.61%
Announcement Date 7/10/20 6/29/21 7/5/22
1EUR in Million
Estimates

Forecast Financial Ratios: Reinet Investments S.C.A.

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 74.71% - - - - - - -
EBT Margin (%) - - - - - - - - -
Net margin (%) - 583.91% 170.54% - - - - - -
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA -4.51% 12.97% 6.64% -1.29% 5.45% 7.58% - - -
ROE -7.26% 20.76% 10.68% -2.07% 8.72% 12.14% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 0.005426 0.005426 0.038 - - - - - -
Change - 0% 600.68% - - - - - -
Dividend per Share 1 0.19 0.25 0.28 0.3 0.35 0.37 - - -
Change - 31.58% 12% 7.14% 16.67% 5.71% - - -
Book Value Per Share 1 23.89 29.21 31.99 31.46 34.02 38.04 - - -
Change - 22.28% 9.5% -1.64% 8.11% 11.82% - - -
EPS 1 -1.794 5.513 3.266 -0.6593 2.855 4.373 - - -
Change - 407.23% -40.75% -120.19% 532.98% 53.18% - - -
Nbr of stocks (in thousands) 183,659 184,291 184,291 181,792 181,792 181,792 - - -
Announcement Date 7/10/20 6/29/21 7/5/22 7/11/23 7/22/24 7/4/25 - - -
1EUR
Estimates
2026 *2027 *
P/E ratio - -
PBR - -
EV / Sales 4.65x 21.6x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
B

Net sales - Rate of surprise

  1. Stock Market
  2. Equities
  3. REINI Stock
  4. Financials Reinet Investments S.C.A.