Financials Wavestone

Equities

WAVE

FR0013357621

IT Services & Consulting

Market Closed - Euronext Paris Other stock markets 11:38:01 2024-06-06 am EDT			5-day change	1st Jan Change
64.5 ^EUR	+1.42%		+6.26%	+9.88%

Jun. 05	Stifel Maintains Wavestone at Buy, Raises PT	MT
Jun. 05	WAVESTONE : Stifel raises its target price	CF

Valuation

Fiscal Period: Maart	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	557.1	339.4	685.9	920.8	886.8	1,584	-	-
Enterprise Value (EV) ¹	595.8	368.5	654.1	860.5	859.7	1,378	1,548	1,465
P/E ratio	18.1 x	10.9 x	27.1 x	18 x	17.7 x	20.7 x	17.9 x	16.1 x
Yield	0.83%	-	0.67%	0.83%	0.85%	0.64%	0.8%	0.91%
Capitalization / Revenue	1.42 x	0.8 x	1.64 x	1.96 x	1.67 x	1.97 x	1.62 x	1.53 x
EV / Revenue	1.52 x	0.87 x	1.57 x	1.83 x	1.62 x	1.97 x	1.59 x	1.42 x
EV / EBITDA	10.1 x	5.58 x	10.4 x	10.6 x	10.4 x	12.6 x	11.2 x	9.53 x
EV / FCF	19.1 x	7.05 x	9.33 x	15.4 x	23 x	32.3 x	18.9 x	14.8 x
FCF Yield	5.23%	14.2%	10.7%	6.49%	4.36%	3.09%	5.3%	6.77%
Price to Book	3.69 x	1.92 x	3.33 x	3.58 x	2.96 x	4.55 x	3 x	2.61 x
Nbr of stocks (in thousands)	20,004	19,871	19,940	20,017	19,951	24,564	-	-
Reference price ²	27.85	17.08	34.40	46.00	44.45	64.50	64.50	64.50
Announcement Date	5/28/19	6/2/20	6/1/21	5/31/22	5/31/23	6/3/24	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	391.5	422	417.6	470.1	532.3	701.1	976.6	1,032
EBITDA ¹	58.74	66.07	63	80.83	82.81	109.4	138.4	153.8
EBIT ¹	52.4	53.5	53.28	74.8	77.04	101.3	127.6	142.1
Operating Margin	13.38%	12.68%	12.76%	15.91%	14.47%	14.46%	13.07%	13.77%
Earnings before Tax (EBT) ¹	-	-	-	-	-	81.26	121.6	137.5
Net income ¹	31	31.1	25.38	51.03	50.07	58.2	87.52	99.25
Net margin	7.92%	7.37%	6.08%	10.86%	9.41%	8.3%	8.96%	9.61%
EPS ²	1.540	1.570	1.270	2.550	2.510	2.710	3.602	4.008
Free Cash Flow ¹	31.17	52.24	70.07	55.88	37.44	50.1	82.05	99.2
FCF margin	7.96%	12.38%	16.78%	11.89%	7.03%	7.24%	8.4%	9.61%
FCF Conversion (EBITDA)	53.07%	79.06%	111.23%	69.13%	45.21%	48.45%	59.27%	64.51%
FCF Conversion (Net income)	100.56%	167.96%	276.12%	109.5%	74.78%	82.72%	93.74%	99.95%
Dividend per Share ²	0.2300	-	0.2300	0.3800	0.3800	0.4100	0.5133	0.5900
Announcement Date	5/28/19	6/2/20	6/1/21	5/31/22	5/31/23	6/3/24	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2022 Q1	2022 Q2	2023 Q1	2023 Q2	2023 Q3	2024 Q1	2024 Q2
Net sales ¹	194.5	115.2	102.6	122	115.1	139.1	143.3	133.4
EBITDA	-	-	-	-	-	-	-	-
EBIT	20.7	-	-	-	-	-	-	-
Operating Margin	10.64%	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income	9.3	-	-	-	-	-	-	-
Net margin	4.78%	-	-	-	-	-	-	-
EPS	0.4700	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	12/3/19	7/26/21	10/28/21	7/27/22	10/27/22	2/28/23	7/26/23	12/4/23

¹EUR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	38.7	29.1	-	-	-	35.8	-	-
Net Cash position ¹	-	-	31.8	60.3	27.1	-	36.3	120
Leverage (Debt/EBITDA)	0.6588 x	0.4404 x	-	-	-	0.3459 x	-	-
Free Cash Flow ¹	31.2	52.2	70.1	55.9	37.4	50.1	82.1	99.2
ROE (net income / shareholders' equity)	21.9%	19%	13.2%	22%	18%	18.8%	16.7%	16%
ROA (Net income/ Total Assets)	-	-	-	-	9.71%	9%	7.4%	7.7%
Assets ¹	-	-	-	-	515.5	673	1,183	1,289
Book Value Per Share ²	7.550	8.910	10.30	12.80	15.00	14.20	21.50	24.80
Cash Flow per Share ²	1.610	2.790	3.540	2.820	2.060	2.900	4.200	4.600
Capex ¹	1.45	3.06	0.75	0.46	3.71	5.88	7.95	8.08
Capex / Sales	0.37%	0.73%	0.18%	0.1%	0.7%	0.85%	0.81%	0.78%
Announcement Date	5/28/19	6/2/20	6/1/21	5/31/22	5/31/23	6/3/24	-	-

¹EUR in Million²EUR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wavestone

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

64.5 EUR

Average target price

68.18 EUR

Spread / Average Target

+5.71%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

	1st Jan change	Capi.
WAVESTONE	+9.88%	1.7B
ACCENTURE PLC	-16.86%	183B
TATA CONSULTANCY SERVICES LTD.	+0.98%	163B
IBM	+2.84%	154B
AUTOMATIC DATA PROCESSING, INC.	+6.44%	101B
RELX PLC	+13.83%	83.86B
CROWDSTRIKE HOLDINGS, INC.	+33.36%	83.27B
INFOSYS LIMITED	-4.58%	71.02B
SNOWFLAKE INC.	-33.65%	44.96B
HCL TECHNOLOGIES LIMITED	-4.68%	43.63B

Other IT Services & Consulting