Projected Income Statement: GENFIT

Forecast Balance Sheet: GENFIT

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -185 -65.3 -7.61 -19.7 -95.5 -51.1 -67.6 -36.7
Change - 64.7% 88.35% -158.87% -384.77% 46.5% -32.29% 45.71%
Announcement Date 4/7/22 4/13/23 4/4/24 4/24/25 4/2/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: GENFIT

Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
CAPEX 1 0.537 0.414 0.899 1.347 1.9 2.1 2.25
Change - - 117.15% 49.83% 41.05% 10.53% 7.14%
Free Cash Flow (FCF) 1 99.38 -55.84 14.65 -27.59 19.9 13.55 41.5
Change - - 126.23% -288.33% 172.13% -31.91% 206.27%
Announcement Date 4/7/22 4/4/24 4/24/25 4/2/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: GENFIT

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

Profitability

        
EBITDA Margin (%) 40.38% -95.83% -65.29% 7.06% -72.82% 30.08% 48.47% 48.06%
EBIT Margin (%) 37.18% -102.72% -69.62% 4.63% -6.33% 36.59% 54.43% 54.09%
EBT Margin (%) 81.18% -89.72% -74.69% 2.6% -121.63% 45.55% 97.22% 72.57%
Net margin (%) 78.59% -89.28% -75.69% 2.12% -120.89% 19.63% 7.98% 31.65%
FCF margin (%) 116.12% - -146.28% 20.65% -38.79% 21.22% 10.43% 24.67%
FCF / Net Income (%) 147.75% - 193.27% 972.06% 32.09% 108.13% 130.71% 77.94%

Profitability

        
ROA - - - - - - - -
ROE - -22.21% -35.57% 2.2% - 24.9% 50.96% -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.63% - 1.08% 1.27% 1.89% 2.03% 1.62% 1.34%
CAPEX / EBITDA (%) 1.55% - -1.66% 17.96% -2.6% 6.74% 3.34% 2.78%
CAPEX / FCF (%) 0.54% - -0.74% 6.14% -4.88% 9.55% 15.5% 5.42%

Items per share

        
Cash flow per share 1 1.797 - -1.115 0.3113 -0.5264 0.7205 0.7106 0.55
Change - - - 127.91% -269.1% 236.88% -1.37% -22.6%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 1.692 - 1.368 1.39 -0.4505 1.574 1.31 -0.2439
Change - - - 1.67% -132.4% 449.29% -16.77% -118.62%
EPS 1 1.23 -0.48 -0.58 0.03 -1.72 0.2587 0.0935 1.066
Change - -139.02% -20.83% 105.17% -5,833.33% 115.04% -63.85% 1,039.23%
Nbr of stocks (in thousands) 49,727 49,655 49,712 49,865 49,795 50,024 50,024 50,024
Announcement Date 4/7/22 4/13/23 4/4/24 4/24/25 4/2/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 35.2x 97.3x
PBR 5.78x 6.95x
EV / Sales 4.31x 2.98x
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
5
Last Close Price
9.100EUR
Average target price
17.48EUR
Spread / Average Target
+92.09%

Quarterly revenue - Rate of surprise