Market Closed -
Other stock markets
|
After market 12:04:05 pm | |||
48.4 EUR | +0.83% |
|
48.4 | 0.00% |
Apr. 30 | Transcript : AlzChem Group AG, Q1 2024 Earnings Call, Apr 30, 2024 | |
Apr. 30 | AlzChem Group AG Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 217.8 | 217.8 | 237.8 | 171.3 | 263.5 | 488.5 | - | - |
Enterprise Value (EV) 1 | 271.4 | 269.7 | 277.6 | 256 | 309.1 | 519.9 | 527.3 | 528.5 |
P/E ratio | 12.1 x | 11 x | 8.6 x | 5.71 x | 7.65 x | 11.7 x | 10.6 x | 9.67 x |
Yield | 3.5% | 3.6% | 4.27% | 6.21% | 4.62% | 2.85% | 3.13% | 3.49% |
Capitalization / Revenue | 0.58 x | 0.57 x | 0.56 x | 0.32 x | 0.49 x | 0.86 x | 0.82 x | 0.78 x |
EV / Revenue | 0.72 x | 0.71 x | 0.66 x | 0.47 x | 0.57 x | 0.92 x | 0.89 x | 0.84 x |
EV / EBITDA | 5.42 x | 5.01 x | 4.48 x | 4.17 x | 3.8 x | 5.75 x | 5.4 x | 5 x |
EV / FCF | 121 x | 13.6 x | 19.2 x | 7.82 x | 5.93 x | 16.9 x | 33.7 x | 22.7 x |
FCF Yield | 0.83% | 7.37% | 5.22% | 12.8% | 16.9% | 5.91% | 2.96% | 4.41% |
Price to Book | 3.64 x | 3.26 x | 2.71 x | 1.19 x | 1.64 x | 2.54 x | 2.17 x | 1.88 x |
Nbr of stocks (in thousands) | 10,176 | 10,176 | 10,163 | 10,136 | 10,136 | 10,176 | - | - |
Reference price 2 | 21.40 | 21.40 | 23.40 | 16.90 | 26.00 | 48.00 | 48.00 | 48.00 |
Announcement Date | 3/24/20 | 3/19/21 | 2/24/22 | 2/28/23 | 3/1/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 376.1 | 379.3 | 422.3 | 542.2 | 540.6 | 565.6 | 594.8 | 629 |
EBITDA 1 | 50.08 | 53.8 | 62 | 61.44 | 81.37 | 90.42 | 97.72 | 105.8 |
EBIT 1 | 30.59 | 30.71 | 37.57 | 35.9 | 55.47 | 63.12 | 68.35 | 74.4 |
Operating Margin | 8.13% | 8.1% | 8.9% | 6.62% | 10.26% | 11.16% | 11.49% | 11.83% |
Earnings before Tax (EBT) 1 | 25.49 | 27.2 | 36.51 | 41.28 | 48.19 | 58.75 | 64.58 | 70.78 |
Net income 1 | 17.98 | 19.69 | 27.59 | 30.05 | 34.62 | 41.88 | 46.12 | 50.52 |
Net margin | 4.78% | 5.19% | 6.53% | 5.54% | 6.4% | 7.4% | 7.75% | 8.03% |
EPS 2 | 1.770 | 1.940 | 2.720 | 2.960 | 3.400 | 4.120 | 4.542 | 4.965 |
Free Cash Flow 1 | 2.249 | 19.88 | 14.48 | 32.75 | 52.12 | 30.7 | 15.62 | 23.3 |
FCF margin | 0.6% | 5.24% | 3.43% | 6.04% | 9.64% | 5.43% | 2.63% | 3.7% |
FCF Conversion (EBITDA) | 4.49% | 36.94% | 23.36% | 53.3% | 64.05% | 33.95% | 15.99% | 22.03% |
FCF Conversion (Net income) | 12.51% | 100.93% | 52.48% | 108.98% | 150.55% | 73.31% | 33.88% | 46.12% |
Dividend per Share 2 | 0.7500 | 0.7700 | 1.000 | 1.050 | 1.200 | 1.368 | 1.500 | 1.675 |
Announcement Date | 3/24/20 | 3/19/21 | 2/24/22 | 2/28/23 | 3/1/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 129.4 | 140.4 | 139.2 | 133.2 | 150.4 | 126.6 | - | 142.8 | 150.1 | 132 | 279 |
EBITDA 1 | 17.07 | 17.81 | 12.15 | 14.42 | 18.92 | 17.87 | 19.53 | 25.05 | 24.91 | 20.4 | 45.9 |
EBIT | - | - | 5.823 | - | 12.6 | 11.54 | - | 18.38 | - | - | - |
Operating Margin | - | - | 4.18% | - | 8.37% | 9.11% | - | 12.87% | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | 15.41 | - | - | - |
Net income | 7.698 | - | 5.934 | - | 7.667 | - | - | 11.14 | - | - | - |
Net margin | 5.95% | - | 4.26% | - | 5.1% | - | - | 7.8% | - | - | - |
EPS | 0.7600 | - | 0.5900 | - | 0.7600 | - | - | 1.090 | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 4/28/22 | 7/26/22 | 10/26/22 | 2/28/23 | 5/4/23 | 8/3/23 | 12/1/23 | 3/1/24 | 4/30/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 53.6 | 51.9 | 39.8 | 84.7 | 45.6 | 31.4 | 38.8 | 40.1 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.071 x | 0.9654 x | 0.6413 x | 1.378 x | 0.5606 x | 0.3472 x | 0.3974 x | 0.3789 x |
Free Cash Flow 1 | 2.25 | 19.9 | 14.5 | 32.8 | 52.1 | 30.7 | 15.6 | 23.3 |
ROE (net income / shareholders' equity) | 28.4% | 31.1% | 35.7% | 25.9% | 22.7% | 22.7% | 21.5% | 20.1% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 5.870 | 6.570 | 8.650 | 14.20 | 15.90 | 18.90 | 22.10 | 25.50 |
Cash Flow per Share 2 | 0.2200 | 4.790 | 4.240 | 0.4200 | 7.150 | 6.890 | 7.120 | 7.940 |
Capex 1 | 41.4 | 28.8 | 28.5 | 29.1 | 20.6 | 37.1 | 51.2 | 49.8 |
Capex / Sales | 11% | 7.6% | 6.76% | 5.36% | 3.8% | 6.56% | 8.6% | 7.91% |
Announcement Date | 3/24/20 | 3/19/21 | 2/24/22 | 2/28/23 | 3/1/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+87.69% | 524M | |
+8.84% | 77.81B | |
-7.18% | 42.85B | |
+3.46% | 33.18B | |
+14.62% | 18.8B | |
+6.90% | 11.21B | |
-23.00% | 9.8B | |
-9.27% | 9.53B | |
-3.98% | 8.5B | |
+5.58% | 7.96B |
- Stock Market
- Equities
- ACT Stock
- Financials AlzChem Group AG