Projected Income Statement: FINEOS Corporation Holdings plc

Forecast Balance Sheet: FINEOS Corporation Holdings plc

Forecast Balance Sheet - FINEOS Corporation Holdings plc
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Net Debt 1 -14 - -19.8 -27.8 -35.2 -46.8 -66.5
Change - - - -40.4% -26.62% -32.95% -42.09%
Announcement Date 8/25/21 2/20/24 2/25/25 2/24/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: FINEOS Corporation Holdings plc

Fiscal Period: December 2021 2024 2025 2026 2027 2028
CAPEX 1 26.24 28.92 28.06 31.13 29.73 29.73
Change - - -2.98% 10.97% -4.5% 0%
Free Cash Flow (FCF) 1 -22.73 -8.28 6.446 10.9 13.83 22.77
Change - - 177.85% 69.11% 26.91% 64.58%
Announcement Date 8/25/21 2/25/25 2/24/26 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: FINEOS Corporation Holdings plc

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

Profitability

        
EBITDA Margin (%) 6.73% - - 15.19% 21.94% 24.97% 26.74% 29.8%
EBIT Margin (%) -11.92% - - -5.25% 0.7% 4.43% 7.26% 11.49%
EBT Margin (%) -12.5% - - -5.03% 0.84% 4.61% 7.73% 12.17%
Net margin (%) -11.52% - - -4.36% 0.68% 3.7% 6.08% 9.86%
FCF margin (%) -20.98% - - -6.22% 4.66% 7.31% 8.63% 13.22%
FCF / Net Income (%) 182.07% - - 142.69% 684.57% 197.41% 141.94% 134.16%

Profitability

        
ROA -8.09% - - -2.94% 0.48% 2.8% 4.7% 7.38%
ROE -11.37% - - -3.54% 0.58% 3.51% 5.58% 8.68%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 24.22% - - 21.71% 20.27% 20.88% 18.56% 17.27%
CAPEX / EBITDA (%) 359.74% - - 142.89% 92.36% 83.61% 69.38% 57.96%
CAPEX / FCF (%) -115.44% - - -349.25% 435.28% 285.63% 214.94% 130.6%

Items per share

        
Cash flow per share 1 0.0191 - - 0.1012 0.1695 0.1648 0.1852 0.2188
Change - - - - 67.57% -2.79% 12.42% 18.11%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.7314 - - 0.8062 0.7621 0.78 0.834 0.917
Change - - - - -5.47% 2.35% 6.92% 9.95%
EPS 1 -0.0672 - -0.0341 -0.0285 0.00467 0.0268 0.0459 0.0799
Change - - - 16.46% 116.37% 473.02% 71.38% 74.27%
Nbr of stocks (in thousands) 318,933 - 338,320 338,320 344,193 345,042 345,042 345,042
Announcement Date 8/25/21 - 2/20/24 2/25/25 2/24/26 - - -
1AUD
Estimates
2026 *2027 *
P/E 67.1x 39.1x
PBR 2.3x 2.15x
EV / Sales 2.33x 2.1x
Yield - -

EPS & Dividend

EPS & Dividend - FINEOS Corporation Holdings plc


Y-o-Y evolution of P/E

Valuation ratios - P/E - FINEOS Corporation Holdings plc
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - FINEOS Corporation Holdings plc
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - FINEOS Corporation Holdings plc
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.795AUD
Average target price
3.302AUD
Spread / Average Target
+83.94%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - FINEOS Corporation Holdings plc
  1. Stock Market
  2. Stocks
  3. FCL Stock
  4. Financials FINEOS Corporation Holdings plc