Projected Income Statement: AFYREN

Forecast Balance Sheet: AFYREN

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -58.4 -53.8 -44.9 -30.3 -32.9 34.1 58.5 78.2
Change - 7.88% 16.54% 32.52% -8.58% 203.69% 71.55% 33.68%
Announcement Date 3/24/22 3/21/23 4/2/24 3/27/25 3/31/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: AFYREN

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.345 0.531 0.547 0.219 0.111 11.93 9.267 14.6
Change - 53.91% 3.01% -59.96% -49.32% 10,650.75% -22.35% 57.55%
Free Cash Flow (FCF) 1 -2.9 -3.827 -5.588 -5.842 -5.789 -31.9 -25.2 -20.77
Change - -31.97% -46.02% -4.55% 0.91% -451.05% 21% 17.59%
Announcement Date 3/24/22 3/21/23 4/2/24 3/27/25 3/31/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: AFYREN

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) -51.52% -137.21% -151.35% -182.63% -276.68% -457.85% -56.98% -1.72%
EBIT Margin (%) -71.67% -154.75% -175.44% -212.37% -314.43% -556.2% -89.37% -21.31%
EBT Margin (%) -118.84% -266.2% -283.69% -340.81% - -158.68% -116.61% -43.79%
Net margin (%) -118.87% -266.2% -283.69% -340.81% -632.03% -616.12% -91.36% -27.02%
FCF margin (%) -95.52% -110.73% -165.37% -204.12% -254.69% -790.91% -125.58% -56.48%
FCF / Net Income (%) 80.35% 41.6% 58.29% 59.89% 40.3% 128.37% 137.45% 209.06%

Profitability

        
ROA - - - - - - - -
ROE -7.41% -12.36% -14.44% - -25.03% -45.5% -39.5% -17.8%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - -1.85x -5.12x -123.53x
Debt / Free cash flow - - - - - -1.07x -2.32x -3.77x

Capital Intensity

        
CAPEX / Current Assets (%) 11.36% 15.36% 16.19% 7.65% 4.88% 295.87% 46.18% 39.71%
CAPEX / EBITDA (%) -22.06% -11.2% -10.7% -4.19% -1.76% -64.62% -81.05% -2,305.28%
CAPEX / FCF (%) -11.9% -13.88% -9.79% -3.75% -1.92% -37.41% -36.77% -70.3%

Items per share

        
Cash flow per share 1 -0.1385 -0.1279 -0.1946 -0.2157 - -0.4 -0.3 -0.1
Change - 7.65% -52.15% -10.84% - - 25% 66.67%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 3.022 2.744 2.375 2.022 2.296 1.33 0.84 0.575
Change - -9.21% -13.45% -14.88% 13.6% -42.09% -36.84% -31.55%
EPS 1 -0.18 -0.36 -0.37 -0.37 -0.53 -0.635 -0.4667 -0.25
Change - -100% -2.78% 0% -43.24% -19.81% 26.51% 46.43%
Nbr of stocks (in thousands) 25,762 25,762 25,940 26,110 26,110 26,110 26,110 26,110
Announcement Date 3/24/22 3/21/23 4/2/24 3/27/25 3/31/26 - - -
1EUR
Estimates
2026 *2027 *
P/E -3.91x -5.31x
PBR 1.86x 2.95x
EV / Sales 24.5x 6.14x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.480EUR
Average target price
4.433EUR
Spread / Average Target
+78.76%

Annual profits - Rate of surprise