Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
0.1924 EUR | -0.52% | -3.12% | -35.22% |
07:30am | Carlo Marchetti has resigned as CFO of Mondo TV for personal reasons | AN |
06-13 | Mib down; Fed indicates only one cut for 2024 | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 87.03 | 48.43 | 60.5 | 22.41 | 17.15 | 12.35 | - | - |
Enterprise Value (EV) 1 | 88.4 | 52.65 | 69.01 | 34.64 | 24.74 | 18.63 | 15.23 | 11.38 |
P/E ratio | 21.7 x | 12.1 x | 10.7 x | - | - | - | - | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 3.77 x | 1.96 x | 2.07 x | 0.64 x | 2.06 x | 1.51 x | 1.39 x | 1.31 x |
EV / Revenue | 3.83 x | 2.13 x | 2.36 x | 0.99 x | 2.97 x | 2.27 x | 1.71 x | 1.21 x |
EV / EBITDA | 5.39 x | 2.8 x | 3.35 x | 1.36 x | 5.3 x | 3.1 x | 2.19 x | 1.56 x |
EV / FCF | -9.76 x | -8.02 x | - | -5.66 x | -20.3 x | 23 x | 5.25 x | 3.4 x |
FCF Yield | -10.2% | -12.5% | - | -17.7% | -4.93% | 4.35% | 19% | 29.4% |
Price to Book | 1.44 x | 0.74 x | 0.78 x | - | - | - | - | - |
Nbr of stocks (in thousands) | 36,414 | 36,414 | 43,588 | 52,426 | 57,732 | 63,842 | - | - |
Reference price 2 | 2.390 | 1.330 | 1.388 | 0.4275 | 0.2970 | 0.1934 | 0.1934 | 0.1934 |
Announcement Date | 20-03-30 | 21-03-22 | 22-03-25 | 23-03-24 | 24-04-08 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 23.06 | 24.7 | 29.22 | 35.03 | 8.322 | 8.2 | 8.9 | 9.4 |
EBITDA 1 | 16.4 | 18.8 | 20.6 | 25.44 | 4.671 | 6 | 6.95 | 7.3 |
EBIT 1 | 6.344 | 8.321 | 6.728 | -70.1 | -0.8 | 1.1 | 1.4 | 1.8 |
Operating Margin | 27.52% | 33.69% | 23.03% | -200.09% | -9.61% | 13.41% | 15.73% | 19.15% |
Earnings before Tax (EBT) 1 | 6.01 | 5.967 | 7.707 | -67.71 | 2.585 | 1.6 | 1.9 | 2.3 |
Net income 1 | 3.832 | 4.368 | 5.483 | -69.31 | 0.842 | 1.1 | 1.3 | 1.6 |
Net margin | 16.62% | 17.68% | 18.77% | -197.83% | 10.12% | 13.41% | 14.61% | 17.02% |
EPS | 0.1100 | 0.1100 | 0.1300 | - | - | - | - | - |
Free Cash Flow 1 | -9.054 | -6.567 | - | -6.122 | -1.22 | 0.81 | 2.9 | 3.35 |
FCF margin | -39.27% | -26.59% | - | -17.47% | -14.66% | 9.88% | 32.58% | 35.64% |
FCF Conversion (EBITDA) | - | - | - | - | - | 13.5% | 41.73% | 45.89% |
FCF Conversion (Net income) | - | - | - | - | - | 73.64% | 223.08% | 209.38% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 20-03-30 | 21-03-22 | 22-03-25 | 23-03-24 | 24-04-08 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 1.38 | 4.22 | 8.51 | 12.2 | 7.59 | 6.28 | 2.88 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 0.97 |
Leverage (Debt/EBITDA) | 0.0838 x | 0.2247 x | 0.4133 x | 0.4806 x | 1.625 x | 1.047 x | 0.4144 x | - |
Free Cash Flow 1 | -9.05 | -6.57 | - | -6.12 | -1.22 | 0.81 | 2.9 | 3.35 |
ROE (net income / shareholders' equity) | 6.47% | 6.77% | 7.35% | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | 1.660 | 1.800 | 1.780 | - | - | - | - | - |
Cash Flow per Share | -0.2500 | 0.3200 | -0.2400 | - | - | - | - | - |
Capex 1 | 14.2 | 18.7 | 32.4 | 57.6 | - | 2.31 | 3 | 3 |
Capex / Sales | 61.55% | 75.53% | 110.76% | 164.34% | - | 28.17% | 33.71% | 31.91% |
Announcement Date | 20-03-30 | 21-03-22 | 22-03-25 | 23-03-24 | 24-04-08 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-35.22% | 13.24M | |
+12.73% | 8.09B | |
-12.62% | 5.68B | |
-1.17% | 4.97B | |
-0.18% | 4.35B | |
+4.14% | 4.02B | |
+14.11% | 3.73B | |
+20.23% | 3.38B | |
-8.66% | 2.88B | |
-25.66% | 2.28B |
- Stock Market
- Equities
- MTV Stock
- Financials Mondo TV S.p.A.