Projected Income Statement: Catana Group

Forecast Balance Sheet: Catana Group

Fiscal Period: August 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - -37.7 -5.26 18 25.7 22.6 24.7
Change - - 86.05% 442.21% 42.78% -12.06% 9.29%
Announcement Date 12/5/22 11/22/23 12/2/24 12/8/25 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Catana Group

Fiscal Period: August 2020 2021 2022 2023 2024 2025
CAPEX 1 7.814 6.055 4.996 10.98 25.08 19.81
Change - -22.51% -17.49% 119.76% 128.43% -20.99%
Free Cash Flow (FCF) 1 -1.192 9.049 26.42 -4.852 -15.86 -16.63
Change - 859.41% 191.9% -118.37% -226.91% -4.84%
Announcement Date 1/5/21 1/5/22 12/30/22 1/8/24 1/2/25 12/31/25
1EUR in Million
Estimates

Forecast Financial Ratios: Catana Group

Fiscal Period: August 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - 15.81% 20% 13.78% 6.71% 12.5% 13.5%
EBIT Margin (%) - 12.34% 16.6% 9.95% 2.71% 7.5% 9.5%
EBT Margin (%) - - - - 2.71% 7.5% 9.5%
Net margin (%) 10.7% 9.33% 12.94% 7.78% 2.03% 5.31% 6.53%
FCF margin (%) - 1.2% -5.16% -7.73% - - -
FCF / Net Income (%) - 12.82% -39.85% -99.43% - - -

Profitability

       
ROA - 10.01% 13.62% - - - -
ROE - 29.32% 35.71% - 3.54% 8.15% 9.83%

Financial Health

       
Leverage (Debt/EBITDA) - - - 0.75x 2.18x 1.13x 1.09x
Debt / Free cash flow - - - -1.33x - - -

Capital Intensity

       
CAPEX / Current Assets (%) - 5.3% 10.93% 11.18% - - -
CAPEX / EBITDA (%) - 33.5% 54.64% 81.16% - - -
CAPEX / FCF (%) - 442.52% -211.92% -144.64% - - -

Items per share

       
Cash flow per share 1 - - - - 0.3884 0.7368 0.5822
Change - - - - - 89.71% -20.98%
Dividend per Share 1 - - - - 0.1 0.13 0.15
Change - - - - - 30% 15.38%
Book Value Per Share 1 - - - - 3.532 3.746 4.033
Change - - - - - 6.06% 7.68%
EPS 1 - 0.63 1.02 0.47 0.1251 0.2964 0.3825
Change - - 61.9% -53.92% -73.38% 136.93% 29.04%
Nbr of stocks (in thousands) - 30,687 29,933 28,886 28,513 28,513 28,513
Announcement Date - 11/22/23 12/2/24 12/8/25 - - -
1EUR
Estimates
2026 *2027 *
P/E 14.6x 6.15x
PBR 0.52x 0.49x
EV / Sales 0.44x 0.47x
Yield 5.48% 7.13%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.824EUR
Average target price
2.100EUR
Spread / Average Target
+15.13%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALCAT Stock
  4. Financials Catana Group