Real-time Estimate
Cboe BZX
02:14:22 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
9.82
USD
|
-1.90%
|
|
-5.43%
|
+20.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,493
|
6,806
|
2,995
|
1,009
|
2,081
|
2,801
|
-
|
-
|
Enterprise Value (EV)
1 |
3,181
|
6,177
|
2,492
|
531.3
|
1,735
|
2,729
|
2,657
|
2,597
|
P/E ratio
|
-17.4
x
|
-24.7
x
|
-8.56
x
|
-2.57
x
|
-4.3
x
|
-7.67
x
|
-14.7
x
|
105
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
-
|
-
|
1,750
x
|
18.3
x
|
6.54
x
|
3.62
x
|
EV / Revenue
|
-
|
-
|
-
|
-
|
1,459
x
|
17.9
x
|
6.21
x
|
3.36
x
|
EV / EBITDA
|
-
|
-23.7
x
|
-7.34
x
|
-1.36
x
|
-3.86
x
|
-7.3
x
|
-14.3
x
|
-11.1
x
|
EV / FCF
|
-19.2
x
|
-24.5
x
|
-9.38
x
|
-1.7
x
|
-4.52
x
|
-9.07
x
|
-19.2
x
|
26.2
x
|
FCF Yield
|
-5.21%
|
-4.08%
|
-10.7%
|
-58.9%
|
-22.1%
|
-11%
|
-5.2%
|
3.81%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
126,195
|
146,687
|
156,899
|
157,841
|
255,918
|
279,833
|
-
|
-
|
Reference price
2 |
27.68
|
46.40
|
19.09
|
6.390
|
8.130
|
10.01
|
10.01
|
10.01
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
1.189
|
152.8
|
428.1
|
773.2
|
EBITDA
1 |
-
|
-260.8
|
-339.6
|
-389.6
|
-449
|
-373.6
|
-185.5
|
-233.9
|
EBIT
1 |
-206.9
|
-261.9
|
-342.7
|
-398.9
|
-460.6
|
-371.5
|
-219.5
|
-0.4658
|
Operating Margin
|
-
|
-
|
-
|
-
|
-38,734.99%
|
-243.2%
|
-51.28%
|
-0.06%
|
Earnings before Tax (EBT)
1 |
-197.6
|
-259.6
|
-342.3
|
-395.9
|
-447.5
|
-356.6
|
-199
|
13.95
|
Net income
1 |
-197.6
|
-259.6
|
-342.3
|
-395.9
|
-444
|
-356.3
|
-199
|
11.27
|
Net margin
|
-
|
-
|
-
|
-
|
-37,345.42%
|
-233.23%
|
-46.49%
|
1.46%
|
EPS
2 |
-1.590
|
-1.880
|
-2.230
|
-2.490
|
-1.890
|
-1.305
|
-0.6820
|
0.0957
|
Free Cash Flow
1 |
-165.8
|
-251.9
|
-265.5
|
-313.2
|
-384.1
|
-301
|
-138.2
|
99
|
FCF margin
|
-
|
-
|
-
|
-
|
-32,305.3%
|
-197.05%
|
-32.3%
|
12.8%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
878.67%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
0.238
|
0.469
|
0.482
|
0.715
|
30.77
|
61.17
|
78.21
|
89.29
|
102.6
|
EBITDA
1 |
-98.12
|
-89.92
|
-97.49
|
-97.94
|
-104.2
|
-108.1
|
-107.2
|
-
|
-
|
-
|
-122.1
|
-128.9
|
-138.5
|
-
|
-
|
EBIT
1 |
-99.46
|
-91.71
|
-99.73
|
-100.4
|
-107
|
-110.9
|
-110.1
|
-118.4
|
-121.3
|
-117.7
|
-98.2
|
-79.33
|
-73.4
|
-71.98
|
-65.39
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-46,254.62%
|
-25,236.89%
|
-25,156.85%
|
-16,464.62%
|
-319.17%
|
-129.7%
|
-93.84%
|
-80.61%
|
-63.71%
|
Earnings before Tax (EBT)
1 |
-99.33
|
-91.61
|
-99.35
|
-99.62
|
-105.3
|
-107.4
|
-107
|
-115
|
-118.1
|
-114.4
|
-92.97
|
-74.93
|
-72.1
|
-70.9
|
-64.43
|
Net income
1 |
-99.33
|
-91.61
|
-99.35
|
-99.62
|
-105.3
|
-107.4
|
-106.5
|
-113.8
|
-116.4
|
-113
|
-92.98
|
-74.96
|
-72.2
|
-70.9
|
-64.43
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-44,759.66%
|
-24,255.86%
|
-24,145.02%
|
-15,800.84%
|
-302.21%
|
-122.55%
|
-92.32%
|
-79.4%
|
-62.77%
|
EPS
2 |
-0.6300
|
-0.5800
|
-0.6300
|
-0.6300
|
-0.6400
|
-0.5000
|
-0.4700
|
-0.4600
|
-0.4500
|
-0.4200
|
-0.3470
|
-0.2750
|
-0.2600
|
-0.1975
|
-0.1725
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/28/23
|
5/9/23
|
8/8/23
|
11/7/23
|
2/28/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
313
|
629
|
503
|
477
|
345
|
72.4
|
144
|
204
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-166
|
-252
|
-266
|
-313
|
-384
|
-301
|
-138
|
99
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
6.92
|
46.8
|
37.6
|
20.4
|
22.3
|
11.6
|
19.3
|
19.3
|
Capex / Sales
|
-
|
-
|
-
|
-
|
1,874.68%
|
7.56%
|
4.52%
|
2.5%
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/24/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
10.01
USD Average target price
25.92
USD Spread / Average Target +158.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.12% | 2.8B | | -32.63% | 9.2B | | -5.66% | 3.12B | | -17.75% | 2.07B | | -24.39% | 1.59B | | +65.65% | 1.44B | | +32.83% | 830M | | -6.55% | 724M | | -29.80% | 507M | | -7.36% | 275M |
Bio Diagnostics & Testing
|