Projected Income Statement: Ascencio SA

Forecast Balance Sheet: Ascencio SA

Fiscal Period: September 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - 314 311 301
Change - - - - -0.96% -3.22%
Announcement Date 11/23/23 11/29/24 11/26/25 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Ascencio SA

Fiscal Period: September 2024 2025 2026 2027 2028
CAPEX 1 - - 7.8 7.8 -
Change - - - 0% -100%
Free Cash Flow (FCF) 1 43.3 45.84 86.2 38.8 38.9
Change - 5.86% 88.05% -54.99% 0.26%
Announcement Date 11/29/24 11/26/25 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Ascencio SA

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

Profitability

        
EBITDA Margin (%) - - - 81.61% 81.84% 82% 85.53% 85.11%
EBIT Margin (%) - - 82.7% 81.61% 81.84% 81.96% 83.17% 82.84%
EBT Margin (%) - - 66.4% 48.96% 67.63% 69.86% 69.19% 72.93%
Net margin (%) - - 65.9% 47.83% 66.16% 69.23% 70.17% 69.2%
FCF margin (%) - - - 81.17% 85.1% 154% 65.84% 64.79%
FCF / Net Income (%) - - - 169.7% 128.63% 222.45% 93.83% 93.62%

Profitability

        
ROA - - - - - - - -
ROE - - 8.17% 8.15% 7.98% 9.5% 8.36% 8.41%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 6.84x 6.16x 5.89x
Debt / Free cash flow - - - - - 3.64x 8.01x 7.73x

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - 13.94% 13.24% -
CAPEX / EBITDA (%) - - - - - 16.99% 15.48% -
CAPEX / FCF (%) - - - - - 9.05% 20.1% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 3.7 3.95 4.15 4.3 4.45 4.53 4.618 4.918
Change - 6.76% 5.06% 3.61% 3.49% 1.8% 1.93% 6.5%
Book Value Per Share 1 - - - - 68.25 68.53 69.95 71.84
Change - - - - - 0.41% 2.08% 2.69%
EPS 1 - - 5.13 3.87 5.4 5.822 5.918 6.302
Change - - - -24.56% 39.53% 7.82% 1.63% 6.51%
Nbr of stocks (in thousands) 6,596 6,596 6,596 6,596 6,596 6,907 6,907 6,907
Announcement Date 11/25/21 11/24/22 11/23/23 11/29/24 11/26/25 - - -
1EUR
Estimates
2026 *2027 *
P/E Ratio 9.02x 8.87x
PBR 0.77x 0.75x
EV / Sales 12.2x 11.5x
Yield 8.63% 8.8%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
53.30EUR
Average target price
54.00EUR
Spread / Average Target
+1.31%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ASCE Stock
  4. Financials Ascencio SA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!