Financials Delignit AG

Equities

Market Closed - Xetra Other stock markets 11:36:08 2024-05-06 EDT			5-day change	1st Jan Change
3.46 ^EUR	-0.57%		0.00%	-13.07%

04-20	Delignit AG Reports Earnings Results for the Full Year Ended December 31, 2023	CI
04-18	Delignit Bags New Order from OEM Client; Plans Capacity Expansion	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	43.76	56.54	77.02	56.54	40.76	35.44	-	-
Enterprise Value (EV) ¹	53.33	60.2	83.45	61.62	34.84	26.37	26.55	35.44
P/E ratio	31.4 x	27.6 x	32.4 x	20.3 x	12.4 x	19.2 x	10.3 x	7.69 x
Yield	-	0.43%	-	0.72%	2.01%	2.31%	1.73%	3.18%
Capitalization / Revenue	0.68 x	0.96 x	1.13 x	0.75 x	0.47 x	0.46 x	0.38 x	0.34 x
EV / Revenue	0.83 x	1.03 x	1.22 x	0.82 x	0.4 x	0.34 x	0.29 x	0.34 x
EV / EBITDA	11.1 x	10.7 x	14.8 x	9.41 x	4.94 x	5.1 x	3.36 x	3.58 x
EV / FCF	17.8 x	10.4 x	-30.5 x	42.3 x	-	11 x	-53.1 x	22.9 x
FCF Yield	5.63%	9.63%	-3.28%	2.37%	-	9.1%	-1.88%	4.37%
Price to Book	-	-	-	-	1.11 x	0.93 x	0.86 x	-
Nbr of stocks (in thousands)	8,194	8,194	8,194	8,194	10,240	10,242	-	-
Reference price ²	5.340	6.900	9.400	6.900	3.980	3.460	3.460	3.460
Announcement Date	20-04-30	21-04-27	22-04-22	23-04-21	24-04-19	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	64.4	58.69	68.33	75.36	86.05	76.68	92.2	105.6
EBITDA ¹	4.817	5.619	5.641	6.55	7.055	5.166	7.9	9.9
EBIT ¹	2.328	3.03	3.315	4.136	4.72	2.6	4.901	6.7
Operating Margin	3.61%	5.16%	4.85%	5.49%	5.49%	3.39%	5.32%	6.34%
Earnings before Tax (EBT) ¹	2.044	2.779	3.167	3.927	4.529	2.6	4.826	6.4
Net income ¹	1.399	2.083	2.337	2.772	3.239	1.8	3.439	4.6
Net margin	2.17%	3.55%	3.42%	3.68%	3.76%	2.35%	3.73%	4.35%
EPS ²	0.1700	0.2500	0.2900	0.3400	0.3200	0.1800	0.3350	0.4500
Free Cash Flow ¹	3	5.795	-2.736	1.458	-	2.4	-0.5	1.55
FCF margin	4.66%	9.87%	-4%	1.93%	-	3.13%	-0.54%	1.47%
FCF Conversion (EBITDA)	62.28%	103.13%	-	22.26%	-	46.46%	-	15.66%
FCF Conversion (Net income)	214.44%	278.2%	-	52.6%	-	133.33%	-	33.7%
Dividend per Share ²	-	0.0300	-	0.0500	0.0800	0.0800	0.0600	0.1100
Announcement Date	20-04-30	21-04-27	22-04-22	23-04-21	24-04-19	-	-	-

¹EUR in Million²EUR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	9.58	3.66	6.43	5.08	-	-	-	-
Net Cash position ¹	-	-	-	-	5.92	9.07	8.89	-
Leverage (Debt/EBITDA)	1.988 x	0.651 x	1.14 x	0.7753 x	-	-	-	-
Free Cash Flow ¹	3	5.8	-2.74	1.46	-	2.4	-0.5	1.55
ROE (net income / shareholders' equity)	7.14%	10.1%	10.3%	11%	10.2%	4.83%	8.27%	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	-	3.600	3.720	4.010	-
Cash Flow per Share	0.7200	-	-	-	-	-	-	-
Capex ¹	2.86	0.47	1.66	2.82	-	4.7	5.05	4.65
Capex / Sales	4.45%	0.8%	2.43%	3.75%	-	6.13%	5.48%	4.4%
Announcement Date	20-04-30	21-04-27	22-04-22	23-04-21	24-04-19	-	-	-

¹EUR in Million²EUR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

3.46 EUR

Average target price

9 EUR

Spread / Average Target

+160.12%

	1st Jan change	Capi.
DELIGNIT AG	-13.07%	38.4M
LOUISIANA-PACIFIC CORPORATION	+4.04%	5.37B
STELLA-JONES INC.	-4.06%	3B
CENTURY PLYBOARDS (INDIA) LIMITED	-16.18%	1.74B
CORTICEIRA AMORIM, SGPS, S.A.	+5.03%	1.37B
DEXCO S.A.	-6.44%	1.25B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	+23.93%	1.22B
OENEO	-16.67%	742M
DONGWHA ENTERPRISE CO.,LTD	-13.46%	714M
STEICO SE	+10.70%	550M