Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
10.67 USD | -4.90% | -3.61% | -21.49% |
Valuation
Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 979.3 | 613.3 | 651.8 | 518.7 | - | - |
Enterprise Value (EV) 1 | 1,114 | 937.5 | 968.5 | 797 | 743.8 | 679.5 |
P/E ratio | 455 x | 71.3 x | 52.2 x | 34.6 x | 23 x | 16.2 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 5.48 x | 2.96 x | 2.95 x | 2.25 x | 2.07 x | 1.86 x |
EV / Revenue | 6.24 x | 4.52 x | 4.38 x | 3.46 x | 2.96 x | 2.44 x |
EV / EBITDA | 17.4 x | 13.1 x | 12.7 x | 10.3 x | 8.47 x | 6.83 x |
EV / FCF | 31 x | 21.3 x | 17.7 x | 19.1 x | 15.9 x | - |
FCF Yield | 3.22% | 4.71% | 5.66% | 5.24% | 6.29% | - |
Price to Book | 10.1 x | 10.6 x | 7.74 x | 4.6 x | 3.72 x | 3.02 x |
Nbr of stocks (in thousands) | 34,518 | 45,265 | 50,135 | 48,611 | - | - |
Reference price 2 | 28.37 | 13.55 | 13.00 | 10.67 | 10.67 | 10.67 |
Announcement Date | 3/15/22 | 3/9/23 | 3/6/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 178.7 | 207.4 | 221 | 230.6 | 251 | 278.2 |
EBITDA 1 | - | 64.12 | 71.61 | 76.01 | 77.59 | 87.85 | 99.55 |
EBIT 1 | - | 24.37 | 40.28 | 44.86 | 52.23 | 63.25 | 76.73 |
Operating Margin | - | 13.64% | 19.42% | 20.29% | 22.65% | 25.2% | 27.58% |
Earnings before Tax (EBT) 1 | - | 4.081 | -39.58 | 18.58 | 25.21 | 36.88 | 49.9 |
Net income 1 | -21.5 | 3.967 | 13.61 | 12.35 | 17.95 | 27.13 | 36.57 |
Net margin | - | 2.22% | 6.57% | 5.59% | 7.79% | 10.81% | 13.14% |
EPS 2 | -0.8100 | 0.0623 | 0.1900 | 0.2490 | 0.3084 | 0.4646 | 0.6596 |
Free Cash Flow 1 | - | 35.92 | 44.11 | 54.82 | 41.8 | 46.8 | - |
FCF margin | - | 20.1% | 21.27% | 24.8% | 18.13% | 18.65% | - |
FCF Conversion (EBITDA) | - | 56.02% | 61.6% | 72.11% | 53.88% | 53.27% | - |
FCF Conversion (Net income) | - | 905.47% | 324.03% | 444.01% | 232.81% | 172.48% | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 5/7/21 | 3/15/22 | 3/9/23 | 3/6/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: January | 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 | 45.11 | 45.43 | 53.36 | 55.04 | 53.52 | 49.89 | 59.09 | 55.72 | 56.32 | 51.87 | 61.33 | 59.1 | 58.33 | 55.58 | 66.72 |
EBITDA 1 | 15.25 | 15.16 | 18.62 | 18.63 | 19.2 | 16.29 | 21.2 | 19.26 | 19.26 | 17.5 | 19.2 | 20.28 | 20.65 | 19.15 | 23.54 |
EBIT 1 | 6.122 | 6.345 | 10.16 | 11.61 | 12.16 | 5.3 | 14.33 | 12.48 | 12.74 | 11.28 | 13 | 13.59 | 14.47 | 12.35 | 16.6 |
Operating Margin | 13.57% | 13.97% | 19.05% | 21.1% | 22.71% | 10.62% | 24.25% | 22.41% | 22.63% | 21.74% | 21.2% | 23% | 24.81% | 22.22% | 24.88% |
Earnings before Tax (EBT) 1 | 4.522 | 4.053 | 2.05 | 5.324 | -51 | -1.562 | 8.357 | 5.978 | 5.809 | 4.961 | 6.075 | 6.569 | 7.687 | 6.1 | 9.9 |
Net income 1 | 4.408 | 1.885 | 2.031 | 5.287 | 2.269 | -0.508 | 5.594 | 4.194 | 3.611 | 2.821 | 4.331 | 4.695 | 5.515 | 3.6 | 6.5 |
Net margin | 9.77% | 4.15% | 3.81% | 9.61% | 4.24% | -1.02% | 9.47% | 7.53% | 6.41% | 5.44% | 7.06% | 7.95% | 9.45% | 6.48% | 9.74% |
EPS 2 | 0.0600 | 0.0500 | 0.0300 | 0.0841 | 0.0290 | -0.0200 | 0.0800 | 0.0600 | 0.0730 | - | 0.0729 | 0.0858 | 0.0906 | 0.0800 | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/15/22 | 5/4/22 | 8/4/22 | 11/3/22 | 3/9/23 | 5/10/23 | 8/9/23 | 11/8/23 | 3/6/24 | 5/15/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | 135 | 324 | 317 | 278 | 225 | 161 |
Net Cash position 1 | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 2.104 x | 4.526 x | 4.167 x | 3.587 x | 2.562 x | 1.616 x |
Free Cash Flow 1 | - | 35.9 | 44.1 | 54.8 | 41.8 | 46.8 | - |
ROE (net income / shareholders' equity) | - | 15.5% | 55.3% | 15.2% | 15.2% | 20.5% | 26.1% |
ROA (Net income/ Total Assets) | - | 0.65% | 2.05% | 1.7% | 2.4% | 3.4% | - |
Assets 1 | - | 610.3 | 664.7 | 725.9 | 748.1 | 798.1 | - |
Book Value Per Share 2 | - | 2.820 | 1.270 | 1.680 | 2.320 | 2.870 | 3.530 |
Cash Flow per Share 2 | - | 0.6500 | 1.100 | 1.120 | 0.7100 | 0.8600 | - |
Capex 1 | - | 0.56 | 0.25 | 0.79 | 2 | 2 | 2 |
Capex / Sales | - | 0.31% | 0.12% | 0.36% | 0.87% | 0.8% | 0.72% |
Announcement Date | 5/7/21 | 3/15/22 | 3/9/23 | 3/6/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-21.49% | 519M | |
+37.73% | 461M | |
-15.15% | 451M | |
-3.02% | 266M | |
-24.27% | 95.88M | |
-4.92% | 83.41M | |
-4.63% | 80.67M | |
-17.93% | 61.01M | |
-3.85% | 59.43M | |
-32.10% | 58.45M |
- Stock Market
- Equities
- EWCZ Stock
- Financials European Wax Center, Inc.