Stock VMX VERIMATRIX
Add to a list
To use this feature you must be a member
Log inSign up

Financials Verimatrix

Equities

VMX

FR0010291245

Software

Market Closed - Euronext Paris
Other stock markets
 11:29:58 2024-04-26 am EDT 		5-day change 1st Jan Change
0.47 EUR +2.17% Intraday chart for Verimatrix +14.36% +2.62%
Apr. 17 Verimatrix SA Announces Consolidated Revenue for the First Quarter Ended 31 March 2024 CI
Mar. 18 Verimatrix Announces General Availability of its New Verimatrix Counterspy Anti-Piracy Solution CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 69.56 187.8 291.5 128.2 70.91 42.81 42.81 -
Enterprise Value (EV) 1 36.94 207.4 316.7 139.8 84.41 61.03 75.81 75.31
P/E ratio 52.6 x 6.17 x -28.6 x 37.5 x -3.95 x -3.02 x -5.02 x -8.36 x
Yield - - - - - - - -
Capitalization / Revenue 1.65 x 1.91 x 3.07 x 1.45 x 1.16 x 0.7 x 0.68 x 0.65 x
EV / Revenue 0.88 x 2.11 x 3.34 x 1.58 x 1.38 x 0.99 x 1.2 x 1.14 x
EV / EBITDA 5.61 x 9.19 x 13.2 x 7.35 x 76.7 x 46.9 x 25.3 x 13.9 x
EV / FCF 14.9 x -64.6 x 125 x 6.7 x 31.3 x -55.5 x -26.1 x 108 x
FCF Yield 6.71% -1.55% 0.8% 14.9% 3.2% -1.8% -3.83% 0.93%
Price to Book 0.5 x 1.08 x 1.98 x 0.85 x - 0.35 x 0.38 x 0.4 x
Nbr of stocks (in thousands) 44,087 84,590 84,934 85,445 85,387 85,329 85,329 -
Reference price 2 1.578 2.220 3.432 1.501 0.8305 0.5018 0.5018 0.5018
Announcement Date 3/6/19 3/4/20 3/10/21 3/9/22 3/9/23 3/14/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 42.08 98.16 94.89 88.46 61 61.6 63 66
EBITDA 1 6.585 22.58 24 19.02 1.1 1.3 3 5.4
EBIT 1 5.587 18.27 19.7 14.91 -3.5 -4.1 -2 0.4
Operating Margin 13.28% 18.61% 20.76% 16.86% -5.74% -6.66% -3.17% 0.61%
Earnings before Tax (EBT) - -4.983 - - - - - -
Net income 1 3.418 26.44 -10.41 3.678 -17.6 -14.3 -8.5 -5.5
Net margin 8.12% 26.94% -10.97% 4.16% -28.85% -23.21% -13.49% -8.33%
EPS 2 0.0300 0.3600 -0.1200 0.0400 -0.2100 -0.1672 -0.1000 -0.0600
Free Cash Flow 1 2.477 -3.212 2.525 20.85 2.7 -1.1 -2.9 0.7
FCF margin 5.89% -3.27% 2.66% 23.57% 4.43% -1.79% -4.6% 1.06%
FCF Conversion (EBITDA) 37.62% - 10.52% 109.64% 245.45% - - 12.96%
FCF Conversion (Net income) 72.47% - - 566.86% - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/6/19 3/4/20 3/10/21 3/9/22 3/9/23 3/14/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2019 S2 2020 S1 2021 Q1 2021 Q2 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1
Net sales 1 52.87 - 44.17 26.1 32.14 52.19 15.67 20.6 12.7 16.2 28.89 16 16.1 - 14 16.6 30.6 14 15.4 - 14.1
EBITDA - - - - - 11.36 - - - - 0.2 - - - - - - - - - -
EBIT 11.14 12.18 - - - 9.291 - - - - -1.8 - - -1.7 - - -2.2 - - -1.9 -
Operating Margin 21.07% - - - - 17.8% - - - - -6.23% - - - - - -7.19% - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - - - - - - - -
EPS - - - - - - - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - - - - -
Announcement Date 7/29/19 3/4/20 7/29/20 4/29/21 7/29/21 7/29/21 10/20/21 3/9/22 4/28/22 7/28/22 7/28/22 10/26/22 3/9/23 3/9/23 4/19/23 7/24/23 7/24/23 10/19/23 - 3/14/24 -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 19.6 25.2 11.5 13.5 17.9 33 32.5
Net Cash position 1 32.6 - - - - - - -
Leverage (Debt/EBITDA) - 0.8693 x 1.051 x 0.6066 x 12.27 x 13.77 x 11 x 6.019 x
Free Cash Flow 1 2.48 -3.21 2.53 20.8 2.7 -1.1 -2.9 0.7
ROE (net income / shareholders' equity) 4.98% 11.9% 5.21% - -6.61% -7.84% -6% -4.2%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 3.130 2.050 1.740 1.770 - 1.430 1.330 1.260
Cash Flow per Share - 0.2000 0.1600 - - - - -
Capex 1 0.3 0.28 0.8 0.64 0.2 0.3 2 2
Capex / Sales 0.72% 0.28% 0.84% 0.72% 0.33% 0.49% 3.17% 3.03%
Announcement Date 3/6/19 3/4/20 3/10/21 3/9/22 3/9/23 3/14/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Verimatrix

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.5018 USD
Average target price
0.532 USD
Spread / Average Target
+6.03%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
VERIMATRIX Stock Verimatrix
+2.62% 42.81M
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. VMX Stock
  4. Financials Verimatrix