Projected Income Statement: ENOGIA

Forecast Balance Sheet: ENOGIA

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -2.6 2.57 2.56 4.45 3.28 3.74 2.98 0.23
Change - 198.85% -0.39% 73.83% -26.29% 13.99% -20.32% -92.28%
Announcement Date 3/30/22 3/29/23 3/27/24 3/5/25 3/27/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: ENOGIA

Fiscal Period: December 2020 2021
CAPEX 1 0.266 0.33
Change - 24.06%
Free Cash Flow (FCF) 1 -1.758 -3.008
Change - -71.09%
Announcement Date 6/14/21 4/29/22
1EUR in Million
Estimates

Forecast Financial Ratios: ENOGIA

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

Profitability

        
EBITDA Margin (%) -95.58% -122.09% -29.09% 6.42% 11.36% 8.73% 14.76% 16.75%
EBIT Margin (%) -98.54% -154.52% -54.73% -15.13% -1.23% -1.22% 7.1% 9.7%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE -54.38% -61.41% -38.57% -13.07% 2.32% 5.03% 31.02% -

Financial Health

        
Leverage (Debt/EBITDA) - -0.64x -1.73x 8.65x 2.3x 2.57x 0.91x 0.05x
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 -1.09 -0.8266 - - - 0.2867 0.6272 0.7942
Change - 24.17% - - - - 118.72% 26.64%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 2.33 1.234 1.247 1.23 1.179 1.062 1.434 1.956
Change - -47.03% 1.05% -1.37% -4.12% -9.96% 35.01% 36.43%
EPS 1 -0.67 -1.09 -0.39 -0.153 0.028 0.0521 0.387 0.545
Change - -62.69% 64.22% 60.77% 118.3% 86.04% 643.02% 40.81%
Nbr of stocks (in thousands) 3,992 3,974 6,279 6,267 6,282 6,284 6,284 6,284
Announcement Date 3/30/22 3/29/23 3/27/24 3/5/25 3/27/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 127x 17.1x
PBR 6.22x 4.6x
EV / Sales 2.71x 2x
Yield - -

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
BUY
Number of Analysts
1
Last Close Price
6.600EUR
Average target price
7.000EUR
Spread / Average Target
+6.06%

Annual profits - Rate of surprise