Stock WXF WARIMPEX FINANZ- UND BETEILIGUNGS AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Warimpex Finanz- und Beteiligungs AG

Equities

WXF

AT0000827209

Construction & Engineering

Market Closed - Wiener Boerse
Other stock markets
 05:52:29 2024-07-04 am EDT 		5-day change 1st Jan Change
0.76 EUR +2.70% Intraday chart for Warimpex Finanz- und Beteiligungs AG +2.43% +2.01%
May. 29 Warimpex Finanz- und Beteiligungs AG Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Warimpex Finanz- und Beteiligungs AG Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 86.72 59.61 58.31 33.84 38.79 39.57 - -
Enterprise Value (EV) 1 239.7 228.8 273.3 265.1 38.79 249.6 249.6 243.2
P/E ratio 1.41 x -2.01 x 4.67 x 0.79 x -1.62 x 15.2 x 5.85 x 2.92 x
Yield 1.84% - - - - - - -
Capitalization / Revenue 2.74 x 2.32 x 2.18 x 0.75 x 0.78 x 0.85 x 0.79 x 0.79 x
EV / Revenue 7.57 x 8.92 x 10.2 x 5.87 x 0.78 x 5.39 x 4.99 x 4.85 x
EV / EBITDA 8.03 x 76.8 x 18.8 x 19.4 x 1.79 x 15.2 x 12.3 x 10.6 x
EV / FCF -5.07 x -25.8 x -17.8 x 32.2 x - -31.4 x 180 x 25.3 x
FCF Yield -19.7% -3.88% -5.62% 3.11% - -3.18% 0.56% 3.95%
Price to Book 0.54 x 0.54 x 0.47 x - - - - -
Nbr of stocks (in thousands) 53,200 52,061 52,061 52,061 52,061 52,061 - -
Reference price 2 1.630 1.145 1.120 0.6500 0.7450 0.7600 0.7600 0.7600
Announcement Date 4/24/20 4/27/21 4/27/22 4/26/23 4/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 31.64 25.66 26.72 45.14 49.68 46.34 49.99 50.17
EBITDA 1 29.86 2.979 14.51 13.68 21.62 16.42 20.29 22.85
EBIT 1 44.73 -7.687 15.54 11.27 -16.83 14.42 19.29 27.85
Operating Margin 141.35% -29.96% 58.15% 24.97% -33.87% 31.12% 38.59% 55.51%
Earnings before Tax (EBT) 1 70.48 -29.11 14.92 52.63 -27.32 3.42 9.29 18.85
Net income 1 61.47 -29.69 12.27 42.84 -23.79 2.58 7.04 14.28
Net margin 194.28% -115.71% 45.94% 94.91% -47.89% 5.57% 14.08% 28.46%
EPS 2 1.160 -0.5700 0.2400 0.8200 -0.4600 0.0500 0.1300 0.2600
Free Cash Flow 1 -47.26 -8.874 -15.37 8.242 - -7.94 1.39 9.6
FCF margin -149.38% -34.58% -57.52% 18.26% - -17.13% 2.78% 19.13%
FCF Conversion (EBITDA) - - - 60.26% - - 6.85% 42.01%
FCF Conversion (Net income) - - - 19.24% - - 19.74% 67.23%
Dividend per Share 0.0300 - - - - - - -
Announcement Date 4/24/20 4/27/21 4/27/22 4/26/23 4/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q3 2023 Q4
Net sales - 12.7 - -
EBITDA 1 - 0.55 - 4.872
EBIT 1 - 0.054 - -31.54
Operating Margin - 0.43% - -
Earnings before Tax (EBT) - - - -
Net income 1 0.142 29.29 3.04 -27.05
Net margin - 230.55% - -
EPS - - 0.0600 -
Dividend per Share - - - -
Announcement Date 11/28/22 4/26/23 11/28/23 4/29/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 153 169 215 231 - 210 210 204
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.123 x 56.79 x 14.81 x 16.91 x - 12.79 x 10.35 x 8.911 x
Free Cash Flow 1 -47.3 -8.87 -15.4 8.24 - -7.94 1.39 9.6
ROE (net income / shareholders' equity) 45.7% -22.1% 10.5% 29% - 2.1% 5.5% 10.3%
ROA (Net income/ Total Assets) 19% -8.77% - 10.2% - 3.67% 4.56% 6.17%
Assets 1 324.3 338.6 - 421.6 - 70.3 154.4 231.4
Book Value Per Share 3.020 2.120 2.390 - - - - -
Cash Flow per Share -0.7700 0.0500 - - - - - -
Capex 53.2 11.3 - - - - - -
Capex / Sales 168.08% 44.2% - - - - - -
Announcement Date 4/24/20 4/27/21 4/27/22 4/26/23 4/29/24 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Warimpex Finanz- und Beteiligungs AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Commercial Buildings

1st Jan change Capi.
WARIMPEX FINANZ- UND BETEILIGUNGS AG Stock Warimpex Finanz- und Beteiligungs AG
+2.01% 42.83M
TRAVAUX GENERAUX DE CONSTRUCTION DE CASABLANCA S.A Stock Travaux Generaux De Construction De Casablanca S.A
+68.28% 1B
SANDI PROPERTIES CO.,LTD. Stock SanDi Properties Co.,Ltd.
+89.67% 175M
WEE HUR HOLDINGS LTD. Stock Wee Hur Holdings Ltd.
+15.38% 153M
DEKPOL S.A. Stock Dekpol S.A.
+19.26% 136M
SHAPE AUSTRALIA CORPORATION LIMITED Stock SHAPE Australia Corporation Limited
+32.02% 132M
ERBUD S.A. Stock Erbud S.A.
-0.23% 129M
GRAND HOOVER Stock Grand Hoover
+98.33% 109M
MECOM POWER AND CONSTRUCTION LIMITED Stock MECOM Power and Construction Limited
-42.67% 87.76M
SHINSEGAE ENGINEERING & CONSTRUCTION INC. Stock Shinsegae Engineering & Construction Inc.
+9.79% 75.09M
Commercial Buildings
  1. Stock Market
  2. Equities
  3. WXF Stock
  4. Financials Warimpex Finanz- und Beteiligungs AG