Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
40 EUR | +14.29% |
|
+14.29% | -16.32% |
Valuation
Fiscal Period: December | 2024 | 2025 | 2026 |
---|---|---|---|
Capitalization 1 | 107 | - | - |
Enterprise Value (EV) 1 | 150 | 166.7 | 168.3 |
P/E ratio | 123 x | 27.5 x | 14.5 x |
Yield | - | - | - |
Capitalization / Revenue | 5.91 x | 2.75 x | 2.23 x |
EV / Revenue | 8.29 x | 4.28 x | 3.51 x |
EV / EBITDA | 26.3 x | 10.5 x | 7.61 x |
EV / FCF | 6.58 x | -9.98 x | -99 x |
FCF Yield | 15.2% | -10% | -1.01% |
Price to Book | 2.42 x | 2.22 x | 1.93 x |
Nbr of stocks (in thousands) | 620.8 | - | - |
Reference price 2 | 172.3 | 172.3 | 172.3 |
Announcement Date | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2024 | 2025 | 2026 |
---|---|---|---|
Net sales 1 | 18.1 | 38.9 | 48 |
EBITDA 1 | 5.7 | 15.8 | 22.1 |
EBIT 1 | 5.6 | 15.7 | 22.1 |
Operating Margin | 30.94% | 40.36% | 46.04% |
Earnings before Tax (EBT) 1 | 1.1 | 4.9 | 9.2 |
Net income 1 | 0.9 | 3.9 | 7.4 |
Net margin | 4.97% | 10.03% | 15.42% |
EPS 2 | 1.400 | 6.260 | 11.87 |
Free Cash Flow 1 | 22.8 | -16.7 | -1.7 |
FCF margin | 125.97% | -42.93% | -3.54% |
FCF Conversion (EBITDA) | 400% | - | - |
FCF Conversion (Net income) | 2,533.33% | - | - |
Dividend per Share | - | - | - |
Announcement Date | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2024 | 2025 | 2026 |
---|---|---|---|
Net Debt 1 | 43 | 59.7 | 61.3 |
Net Cash position 1 | - | - | - |
Leverage (Debt/EBITDA) | 7.544 x | 3.778 x | 2.774 x |
Free Cash Flow 1 | 22.8 | -16.7 | -1.7 |
ROE (net income / shareholders' equity) | 2% | 8.1% | 13.3% |
ROA (Net income/ Total Assets) | - | - | - |
Assets 1 | - | - | - |
Book Value Per Share 2 | 71.30 | 77.50 | 89.40 |
Cash Flow per Share 2 | 36.80 | -26.90 | -2.710 |
Capex | - | - | - |
Capex / Sales | - | - | - |
Announcement Date | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-16.32% | 26.66M | |
-17.00% | 2.55B | |
-34.23% | 630M | |
-20.06% | 555M | |
-2.95% | 489M | |
-6.67% | 296M | |
+18.93% | 125M | |
+29.39% | 108M |
- Stock Market
- Equities
- Y00 Stock
- Financials LM PAY S.A.