Projected Income Statement: Arcure

Forecast Balance Sheet: Arcure

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 3.68 4.03 4.04 5.37 11.2 5.05 5.35 4.95
Change - 9.51% 0.25% 32.92% 108.57% -54.88% 5.94% -7.48%
Announcement Date 3/31/22 3/29/23 3/27/24 3/27/25 4/8/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Arcure

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 2.126 2.496 2.231 2.606 2.416 2.7 2.9 3.2
Change - 17.39% -10.61% 16.82% -7.29% 11.75% 7.41% 10.34%
Free Cash Flow (FCF) 1 -3.559 -1.902 -0.0401 -1.465 0.714 -0.45 -0.3 0.5
Change - 46.57% 97.89% -3,557.01% 148.74% -163.03% 33.33% 266.67%
Announcement Date 3/31/22 3/29/23 3/27/24 3/27/25 4/8/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Arcure

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

Profitability

        
EBITDA Margin (%) 0.23% 8.37% 22.66% 18.64% 0.4% 16% 20.11% 24.76%
EBIT Margin (%) -21.03% 1.64% 9.39% 5.11% -21.34% -2% 4.31% 10.44%
EBT Margin (%) - - - - - - - -
Net margin (%) -21.4% 0.42% 9.9% 9.34% -18.73% 1.33% 5.75% 12.86%
FCF margin (%) -34.11% -14.59% -0.22% -7.83% 5.67% -3% -1.72% 2.43%
FCF / Net Income (%) 159.39% -3,457.56% -2.22% -83.86% -30.25% -225% -30% 18.87%

Profitability

        
ROA - - 9.56% 8.79% - 0.3% 5.6% 25.1%
ROE -48.89% - 30.22% 23.18% -24.87% 27.1% 38.4% 53.25%

Financial Health

        
Leverage (Debt/EBITDA) 152.26x 3.7x 0.98x 1.54x 223.85x 2.1x 1.53x 0.97x
Debt / Free cash flow -1.03x -2.12x -100.89x -3.67x 15.68x -11.22x -17.83x 9.9x

Capital Intensity

        
CAPEX / Current Assets (%) 20.37% 19.14% 12.26% 13.93% 19.17% 18% 16.67% 15.53%
CAPEX / EBITDA (%) 8,791.94% 228.74% 54.08% 74.73% 4,832% 112.5% 82.86% 62.75%
CAPEX / FCF (%) -59.73% -131.23% -5,568.42% -177.88% 338.38% -600% -966.67% 640%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.707 0.9002 1.194 1.423 - 1.09 1.18 1.44
Change - 27.33% 32.58% 19.21% - - 8.26% 22.03%
EPS 1 -0.45 0.01 0.25 0.24 -0.4 0.11 0.235 0.48
Change - 102.22% 2,400% -4% -266.67% 127.5% 113.64% 104.26%
Nbr of stocks (in thousands) 4,995 5,668 5,703 5,781 5,833 5,893 5,893 5,893
Announcement Date 3/31/22 3/29/23 3/27/24 3/27/25 4/8/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 21.9x 10.3x
PBR 2.21x 2.04x
EV / Sales 1.28x 1.12x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
2.410EUR
Average target price
3.200EUR
Spread / Average Target
+32.78%

Annual profits - Rate of surprise