|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.65 EUR | -3.40% |
|
-6.01% | -10.57% |
| 03-23 | Net Digital AG says co. publishes 2026 forecast with continued growth in revenue and earnings | RE |
| 03-23 | Net Digital AG Provides Earnings Guidance for Financial Year 2026 | CI |
Projected Income Statement: Net-Digital AG
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | 10.7 | 10.96 | 28.5 | 36.97 | 45.77 |
| Change | - | - | 160.07% | 29.72% | 23.8% |
| EBITDA 1 | - | - | 2.85 | 4.23 | 5.88 |
| Change | - | - | - | 48.42% | 39.01% |
| EBIT 1 | - | - | 2.085 | 3.295 | 4.805 |
| Change | - | - | - | 58.03% | 45.83% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 0.6 | 2.2 | 3.5 |
| Change | - | - | - | 266.67% | 59.09% |
| Net income 1 | -0.3974 | -1.984 | 1.395 | 2.17 | 3.195 |
| Change | - | - | 170.3% | 55.56% | 47.24% |
| Announcement Date | 6/28/23 | 7/1/25 | - | - | - |
1EUR in Million
Estimates
Forecast Balance Sheet: Net-Digital AG
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | -0.6 | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 6/28/23 | 7/1/25 | - | - | - |
1EUR in Million
Estimates
Cash Flow Forecast: Net-Digital AG
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | 0.02 | - | - |
| Change | - | -100% | - |
| Free Cash Flow (FCF) 1 | 0.155 | 2.32 | 3.42 |
| Change | - | 1,396.77% | 47.41% |
| Announcement Date | - | - | - |
1EUR in Million
Estimates
Forecast Financial Ratios: Net-Digital AG
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
Profitability | ||||||
| EBITDA Margin (%) | - | - | - | 10% | 11.44% | 12.85% |
| EBIT Margin (%) | - | - | - | 7.32% | 8.91% | 10.5% |
| EBT Margin (%) | - | - | - | 2.11% | 5.95% | 7.65% |
| Net margin (%) | -3.71% | - | -18.11% | 4.89% | 5.87% | 6.98% |
| FCF margin (%) | - | - | - | 0.54% | 6.28% | 7.47% |
| FCF / Net Income (%) | - | - | - | 11.11% | 106.91% | 107.04% |
Profitability | ||||||
| ROA | - | - | - | - | - | - |
| ROE | - | - | - | 19.4% | - | - |
Financial Health | ||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - |
Capital Intensity | ||||||
| CAPEX / Current Assets (%) | - | - | - | 0.07% | - | - |
| CAPEX / EBITDA (%) | - | - | - | 0.7% | - | - |
| CAPEX / FCF (%) | - | - | - | 12.9% | - | - |
Items per share | ||||||
| Cash flow per share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | 0.9 | - | - |
| Change | - | - | - | - | - | - |
| EPS 1 | - | - | - | 0.645 | 1.02 | 1.49 |
| Change | - | - | - | - | 58.14% | 46.08% |
| Nbr of stocks (in thousands) | - | - | - | 2,140 | 2,140 | 2,140 |
| Announcement Date | - | - | - | - | - | - |
1EUR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E | 24.3x | 15.3x |
| PBR | 17.4x | - |
| EV / Sales | 1.15x | 0.91x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
15.65EUR
Average target price
36.55EUR
Spread / Average Target
+133.55%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- VRL Stock
- Financials Net-Digital AG
Select your edition
All financial news and data tailored to specific country editions
