Real-time Estimate
Cboe BZX
10:32:24 2024-05-13 EDT
|
5-day change
|
1st Jan Change
|
7.075
USD
|
+10.72%
|
|
-5.96%
|
+108.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
66.71
|
39.03
|
29.14
|
13.8
|
10.73
|
21.19
|
-
|
Enterprise Value (EV)
1 |
66.71
|
39.03
|
29.14
|
13.8
|
10.73
|
21.19
|
21.19
|
P/E ratio
|
-25.6
x
|
30.8
x
|
18.1
x
|
-12.9
x
|
-5
x
|
-22
x
|
-39.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.22
x
|
0.78
x
|
0.49
x
|
0.26
x
|
0.21
x
|
0.4
x
|
0.38
x
|
EV / Revenue
|
1.22
x
|
0.78
x
|
0.49
x
|
0.26
x
|
0.21
x
|
0.4
x
|
0.38
x
|
EV / EBITDA
|
12,811,239
x
|
8,684,377
x
|
4,634,976
x
|
-
|
3,987,703
x
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
2,900
|
3,173
|
3,213
|
3,248
|
3,303
|
3,315
|
-
|
Reference price
2 |
23.00
|
12.30
|
9.070
|
4.250
|
3.250
|
6.390
|
6.390
|
Announcement Date
|
20-03-24
|
21-03-29
|
22-03-07
|
23-05-16
|
24-04-01
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
54.6
|
50.1
|
58.9
|
53.24
|
51.52
|
53
|
56.25
|
EBITDA
|
5.207
|
4.494
|
6.287
|
-
|
2.692
|
-
|
-
|
EBIT
|
0.328
|
-1.439
|
2.487
|
-
|
-0.295
|
-
|
-
|
Operating Margin
|
0.6%
|
-2.87%
|
4.22%
|
-
|
-0.57%
|
-
|
-
|
Earnings before Tax (EBT)
|
-2.561
|
-0.086
|
1.627
|
-
|
-2.131
|
-
|
-
|
Net income
|
-2.732
|
1.096
|
1.627
|
-
|
-2.131
|
-
|
-
|
Net margin
|
-5%
|
2.19%
|
2.76%
|
-
|
-4.14%
|
-
|
-
|
EPS
2 |
-0.9000
|
0.4000
|
0.5000
|
-0.3300
|
-0.6500
|
-0.2900
|
-0.1600
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-24
|
21-03-29
|
22-03-07
|
23-05-16
|
24-04-01
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
14.4
|
15.4
|
12.1
|
14
|
13.28
|
13.89
|
13.2
|
12.29
|
13.47
|
12.5
|
13.25
|
13.5
|
13.75
|
13
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.1
|
1.204
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
0.177
|
1.843
|
0.207
|
0.25
|
0.169
|
-
|
-
|
-0.796
|
0.587
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
1.23%
|
11.97%
|
1.71%
|
1.79%
|
1.27%
|
-
|
-
|
-6.48%
|
4.36%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-0.066
|
1.606
|
-0.028
|
-0.007
|
-0.142
|
-
|
-
|
-1.299
|
0.181
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-0.066
|
1.606
|
-0.028
|
-0.007
|
-0.142
|
-
|
-
|
-1.299
|
0.181
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-0.46%
|
10.43%
|
-0.23%
|
-0.05%
|
-1.07%
|
-
|
-
|
-10.57%
|
1.34%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.4000
|
-
|
-
|
-0.0400
|
-0.2800
|
-0.1200
|
-0.4000
|
0.0600
|
-0.1200
|
-0.0800
|
-0.0600
|
-0.0300
|
-0.1100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-03
|
22-03-07
|
22-05-02
|
22-08-08
|
22-11-14
|
23-05-16
|
23-08-18
|
23-12-06
|
24-04-01
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.76
|
3.8
|
1.36
|
2.36
|
-
|
1.75
|
-
|
Capex / Sales
|
1.4%
|
7.58%
|
2.32%
|
4.43%
|
-
|
3.3%
|
-
|
Announcement Date
|
20-03-24
|
21-03-29
|
22-03-07
|
23-05-16
|
24-04-01
|
-
|
-
|
Last Close Price
6.39
USD Average target price
5
USD Spread / Average Target -21.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +108.62% | 21.19M | | +31.69% | 94.64B | | +29.03% | 73.33B | | +49.11% | 33.01B | | +18.52% | 26.19B | | +0.45% | 13.85B | | +20.15% | 13.53B | | +24.49% | 10.62B | | -4.93% | 8.39B | | -.--% | 7.35B |
Other Aircraft Parts Manufacturing
|