Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
137.5 EUR | +2.23% | +1.48% | +11.34% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 80.61 | 84.48 | 173.9 | 136.8 | 283.8 | 313.5 | - | - |
Enterprise Value (EV) 1 | 107.1 | 113.2 | 207.1 | 129 | 298.9 | 308.6 | 278.2 | 255.9 |
P/E ratio | 20.9 x | 16.6 x | 10.1 x | 6.31 x | 15.6 x | 18.6 x | 19.4 x | 18.3 x |
Yield | 1.86% | 3.54% | 4.87% | 10.9% | - | 0.76% | - | - |
Capitalization / Revenue | 0.24 x | 0.22 x | 0.23 x | 0.16 x | 0.5 x | 0.53 x | 0.51 x | 0.48 x |
EV / Revenue | 0.32 x | 0.29 x | 0.28 x | 0.15 x | 0.53 x | 0.52 x | 0.45 x | 0.39 x |
EV / EBITDA | 7.71 x | 6.78 x | 5.42 x | 3.2 x | 8.28 x | 8.95 x | 8.47 x | 7.21 x |
EV / FCF | 6.93 x | 197 x | 15.2 x | 2.11 x | 13.2 x | 21 x | 15.4 x | 11.2 x |
FCF Yield | 14.4% | 0.51% | 6.58% | 47.5% | 7.55% | 4.76% | 6.51% | 8.95% |
Price to Book | 3.67 x | 3.14 x | 4.46 x | 2.61 x | 5.1 x | 4.21 x | 3.41 x | 2.8 x |
Nbr of stocks (in thousands) | 2,303 | 2,302 | 2,289 | 2,295 | 2,298 | 2,280 | - | - |
Reference price 2 | 35.00 | 36.70 | 76.00 | 59.60 | 123.5 | 137.5 | 137.5 | 137.5 |
Announcement Date | 3/18/20 | 2/24/21 | 2/24/22 | 3/22/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 331.3 | 392 | 752.2 | 877.1 | 562.1 | 596.8 | 620 | 651 |
EBITDA 1 | 13.9 | 16.7 | 38.2 | 40.3 | 36.1 | 34.5 | 32.85 | 35.5 |
EBIT 1 | 8.6 | 9.509 | 27.5 | 33.4 | 29.5 | 26.51 | 25.35 | 27.3 |
Operating Margin | 2.6% | 2.43% | 3.66% | 3.81% | 5.25% | 4.44% | 4.09% | 4.19% |
Earnings before Tax (EBT) 1 | - | 8.079 | 25.07 | 32.64 | 27.63 | 27.27 | 24.2 | - |
Net income 1 | 3.9 | 5.12 | 17.4 | 21.8 | 18.3 | 15.9 | 16.3 | 17.4 |
Net margin | 1.18% | 1.31% | 2.31% | 2.49% | 3.26% | 2.66% | 2.63% | 2.67% |
EPS 2 | 1.678 | 2.209 | 7.526 | 9.450 | 7.910 | 7.403 | 7.075 | 7.530 |
Free Cash Flow 1 | 15.45 | 0.575 | 13.62 | 61.26 | 22.57 | 14.7 | 18.1 | 22.9 |
FCF margin | 4.66% | 0.15% | 1.81% | 6.98% | 4.02% | 2.46% | 2.92% | 3.52% |
FCF Conversion (EBITDA) | 111.16% | 3.44% | 35.66% | 152.01% | 62.52% | 42.61% | 55.1% | 64.51% |
FCF Conversion (Net income) | 396.18% | 11.23% | 78.29% | 281.01% | 123.33% | 92.45% | 111.04% | 131.61% |
Dividend per Share 2 | 0.6500 | 1.300 | 3.700 | 6.500 | - | 1.046 | - | - |
Announcement Date | 3/18/20 | 2/24/21 | 2/24/22 | 3/22/23 | 2/21/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2018 S2 | 2019 S1 | 2020 S1 | 2020 Q3 | 2020 Q4 | 2021 Q1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 S1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 154 | 181.4 | 97.8 | 112.8 | 135 | 293.8 | 205 | 253.4 | - | - | 30.1 | 210.8 | 284.3 | 37 | 135.7 | - | 31 | 285 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT | 3 | 3.8 | 2.74 | - | - | - | 10.3 | - | - | 17.27 | 14.11 | - | - | 10.95 | - | - | 10.5 | - | 11 |
Operating Margin | - | 2.47% | 1.51% | - | - | - | 3.51% | - | - | - | - | - | - | 3.85% | - | - | - | - | 3.86% |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net margin | - | 1.23% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/21/19 | 9/23/19 | 8/27/20 | 10/29/20 | 2/24/21 | 4/29/21 | 9/22/21 | 10/28/21 | 2/24/22 | 2/24/22 | 3/22/23 | 5/3/23 | - | 9/29/23 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 26.5 | 28.7 | 33.2 | - | 15.1 | - | - | - |
Net Cash position 1 | - | - | - | 7.76 | - | 4.87 | 35.3 | 57.6 |
Leverage (Debt/EBITDA) | 1.907 x | 1.72 x | 0.8691 x | - | 0.4183 x | - | - | - |
Free Cash Flow 1 | 15.5 | 0.58 | 13.6 | 61.3 | 22.6 | 14.7 | 18.1 | 22.9 |
ROE (net income / shareholders' equity) | 17.9% | 21% | 52.7% | 47.6% | 33.9% | 24.7% | 18.5% | 16.6% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 9.540 | 11.70 | 17.10 | 22.80 | 24.20 | 32.60 | 40.30 | 49.10 |
Cash Flow per Share 2 | - | 0.9100 | 6.730 | 30.00 | 10.90 | 12.70 | 8.600 | - |
Capex 1 | 2.5 | 1.53 | 1.93 | 5.64 | 2.51 | 4.9 | 4.55 | 4.9 |
Capex / Sales | 0.75% | 0.39% | 0.26% | 0.64% | 0.45% | 0.82% | 0.73% | 0.75% |
Announcement Date | 3/18/20 | 2/24/21 | 2/24/22 | 3/22/23 | 2/21/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+11.34% | 342M | |
+46.50% | 28.55B | |
+10.37% | 28.56B | |
-10.30% | 24.87B | |
+6.68% | 13.43B | |
+7.22% | 11.12B | |
+19.53% | 10.31B | |
+5.50% | 9.73B | |
-10.32% | 9.06B | |
+36.22% | 9B |
- Stock Market
- Equities
- ALCLA Stock
- Financials CLASQUIN