|
Market Closed -
Other stock markets
|
Pre-market 02:27:42 | |||
| 1.212 EUR | -0.82% |
|
1.211 | -0.08% |
| 07-09 | Spanish stocks - Factors to watch on July 9 | RE |
| 07-09 | Audax Renovables Lands Up to EUR75 Million Revolving Facility | MT |
Company Valuation: Audax Renovables, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 554.8 | 330 | 571.3 | 698.5 | 621 | 540.3 | - | - |
| Change | - | -40.52% | 73.13% | 22.25% | -11.1% | -13% | - | - |
| Enterprise Value (EV) 1 | 963.3 | 649.3 | 805.8 | 970.9 | 932.1 | 847.8 | 837.8 | 828.7 |
| Change | - | -32.6% | 24.12% | 20.48% | -4% | -9.04% | -1.17% | -1.09% |
| P/E | 210x | 75x | 19.7x | 11.6x | 31.3x | 11.1x | 9.91x | 8.99x |
| PBR | 4.06x | - | 3.54x | 3.34x | 2.97x | 2.24x | 1.9x | 1.61x |
| PEG | - | 1.1x | 0x | 0x | -0.5x | 0x | 0.8x | 0.9x |
| Capitalization / Revenue | 0.33x | 0.13x | 0.25x | 0.35x | 0.33x | 0.28x | 0.27x | 0.26x |
| EV / Revenue | 0.57x | 0.25x | 0.35x | 0.49x | 0.49x | 0.44x | 0.42x | 0.4x |
| EV / EBITDA | 18.1x | 12.6x | 8.11x | 8.41x | 8.06x | 7.25x | 6.49x | 5.96x |
| EV / EBIT | 31.1x | 20.1x | 10.7x | 10.4x | 9.67x | 8.97x | 8.01x | 7.38x |
| EV / FCF | -8.51x | 6.21x | 7.37x | 54.9x | -77x | -62.8x | 36.4x | 40.2x |
| FCF Yield | -11.8% | 16.1% | 13.6% | 1.82% | -1.3% | -1.59% | 2.75% | 2.49% |
| Dividend per Share 2 | - | - | - | 0.0333 | 0.0333 | 0.0311 | 0.0311 | 0.0311 |
| Rate of return | - | - | - | 2.15% | 2.42% | 2.57% | 2.57% | 2.57% |
| EPS 2 | 0.006 | 0.01 | 0.066 | 0.134 | 0.044 | 0.1087 | 0.1222 | 0.1348 |
| Distribution rate | - | - | - | 24.8% | 75.7% | 28.6% | 25.4% | 23.1% |
| Net sales 1 | 1,685 | 2,626 | 2,293 | 1,988 | 1,884 | 1,910 | 1,991 | 2,058 |
| EBITDA 1 | 53.09 | 51.66 | 99.31 | 115.4 | 115.6 | 116.9 | 129.2 | 139.1 |
| EBIT 1 | 30.97 | 32.29 | 75.13 | 93.58 | 96.36 | 94.53 | 104.6 | 112.3 |
| Net income 1 | 2.838 | 3.539 | 29.03 | 60.56 | 19.59 | 49.51 | 55.7 | 60.91 |
| Net Debt 1 | 408.5 | 319.3 | 234.5 | 272.4 | 311.1 | 307.5 | 297.6 | 288.4 |
| Reference price 2 | 1.260 | 0.750 | 1.300 | 1.550 | 1.378 | 1.212 | 1.212 | 1.212 |
| Nbr of stocks (in thousands) | 440,291 | 440,291 | 439,491 | 450,631 | 450,631 | 445,761 | - | - |
| Announcement Date | 2/25/22 | 2/27/23 | 1/15/24 | 2/25/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.15x | 0.44x | 7.25x | 2.57% | 614M | |
| 13.79x | 5.71x | 12.32x | 4.01% | 81.71B | |
| 37.07x | 6.33x | 17.08x | 1.65% | 81.43B | |
| 14.68x | 1.59x | 8.15x | 5.02% | 76.65B | |
| 18.57x | 7.06x | 14.77x | 2.81% | 61.08B | |
| 17.77x | 1.21x | 10.03x | 3.01% | 58.23B | |
| 23.71x | 2.62x | 9.76x | 2.23% | 47.28B | |
| 18.42x | 5.2x | 13.22x | 3.34% | 39.75B | |
| 58.91x | 21.14x | 34.73x | 0.3% | 39.6B | |
| 16.01x | 4.9x | 9.55x | 4.59% | 36.48B | |
| Average | 23.01x | 5.62x | 13.69x | 2.95% | 52.28B | |
| Weighted average by Cap. | 23.37x | 5.65x | 13.82x | 3.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADX Stock
- Valuation Audax Renovables, S.A.
Select your edition
All financial news and data tailored to specific country editions
