|
Market Closed -
Athens S.E.
10:15:01 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 3.245 EUR | -0.92% |
|
-3.71% | +9.26% |
Projected Income Statement: Avax S.A.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 453.5 | 651.5 | 958.2 | 1,012 | 1,018 | 1,013 |
| Change | - | - | - | 43.65% | 47.08% | 5.66% | 0.58% | -0.52% |
| EBITDA 1 | - | - | - | 105.3 | 120.8 | 118.4 | 122.4 | 130.4 |
| Change | - | - | - | - | 14.72% | -1.95% | 3.33% | 6.58% |
| EBIT 1 | - | - | - | 62.66 | - | 87.25 | 90.4 | 97.7 |
| Change | - | - | - | - | - | - | 3.61% | 8.08% |
| Interest Paid 1 | - | - | - | -24.68 | - | -16.4 | -14.6 | -12.55 |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | 71 | 66.1 | 71.6 |
| Change | - | - | - | - | - | - | -6.9% | 8.32% |
| Net income 1 | -14.06 | 38.11 | 10.41 | - | - | 51.6 | 48 | 52 |
| Change | - | 371.07% | -72.69% | - | - | - | -6.98% | 8.33% |
| Announcement Date | 4/27/22 | 5/2/23 | 4/29/24 | 4/29/25 | 4/17/26 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: Avax S.A.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 293 | 256 | 188 | 133 | 76.8 |
| Change | - | - | - | - | -12.63% | -26.57% | -29.26% | -42.26% |
| Announcement Date | 4/27/22 | 5/2/23 | 4/29/24 | 4/29/25 | 4/17/26 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: Avax S.A.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| CAPEX 1 | 16.54 | - | 21.8 | 19.1 | 18 |
| Change | - | - | - | -12.39% | -5.76% |
| Free Cash Flow (FCF) 1 | -53.35 | 61.83 | 59.7 | 82 | 78.6 |
| Change | - | 215.9% | -3.45% | 37.35% | -4.15% |
| Announcement Date | 4/29/25 | 4/17/26 | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Avax S.A.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | 16.16% | 12.61% | 11.7% | 12.02% | 12.88% |
| EBIT Margin (%) | - | - | - | 9.62% | - | 8.62% | 8.88% | 9.64% |
| EBT Margin (%) | - | - | - | - | - | 7.01% | 6.49% | 7.07% |
| Net margin (%) | - | - | 2.29% | - | - | 5.1% | 4.71% | 5.13% |
| FCF margin (%) | - | - | - | -8.19% | 6.45% | 5.9% | 8.05% | 7.76% |
| FCF / Net Income (%) | - | - | - | - | - | 115.7% | 170.83% | 151.15% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | - | - | - | - | - | 20.8% | 17.1% | 16.4% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | 2.78x | 2.12x | 1.59x | 1.08x | 0.59x |
| Debt / Free cash flow | - | - | - | -5.49x | 4.14x | 3.16x | 1.62x | 0.98x |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | 2.54% | - | 2.15% | 1.88% | 1.78% |
| CAPEX / EBITDA (%) | - | - | - | 15.71% | - | 18.4% | 15.6% | 13.8% |
| CAPEX / FCF (%) | - | - | - | -31% | - | 36.52% | 23.29% | 22.9% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 0.07 | 0.1 | 0.105 | 0.11 | 0.115 |
| Change | - | - | - | - | 42.86% | 5% | 4.76% | 4.55% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | -0.0974 | 0.264 | - | - | - | - | - | - |
| Change | - | 371.05% | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 144,322 | 144,322 | - | 148,147 | 147,954 | 146,870 | 146,870 | 146,870 |
| Announcement Date | 4/27/22 | 5/2/23 | - | 4/29/25 | 4/17/26 | - | - | - |
1EUR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 0.66x | 0.6x |
| Yield | 3.21% | 3.36% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.275EUR
Average target price
4.675EUR
Spread / Average Target
+42.75%
Net sales - Rate of surprise
- Stock Market
- Stocks
- AVAX Stock
- Financials Avax S.A.
Select your edition
All financial news and data tailored to specific country editions
