Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
5.75 EUR | 0.00% | 0.00% | -2.54% |
2023 | OTRS AG Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
2023 | OTRS AG Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
Fiscal Period: December | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 22.61 | 16.38 | 29.51 | 16.1 | 11.02 | 11.02 | - |
Enterprise Value (EV) 1 | 22.61 | 16.38 | 25.21 | 11.83 | 7.019 | 6.719 | 5.419 |
P/E ratio | - | 13.5 x | 24.7 x | 49.4 x | -6.05 x | -22.1 x | 38.3 x |
Yield | - | - | 0.97% | 1.19% | - | - | 0.87% |
Capitalization / Revenue | 2.72 x | 1.69 x | 2.67 x | 1.36 x | 0.89 x | 0.85 x | 0.78 x |
EV / Revenue | 2.72 x | 1.69 x | 2.28 x | 1 x | 0.57 x | 0.52 x | 0.38 x |
EV / EBITDA | - | - | 10.5 x | 9.32 x | -11.7 x | - | 6.02 x |
EV / FCF | - | - | 15.4 x | 48.4 x | -70.2 x | 22.4 x | 4.17 x |
FCF Yield | - | - | 6.51% | 2.07% | -1.42% | 4.47% | 24% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 1,916 | 1,916 | 1,916 | 1,916 | 1,916 | 1,916 | - |
Reference price 2 | 11.80 | 8.550 | 15.40 | 8.400 | 5.750 | 5.750 | 5.750 |
Announcement Date | 5/2/19 | 6/30/21 | 6/9/22 | 6/5/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 8.314 | 9.708 | 11.04 | 11.84 | 12.4 | 13 | 14.2 |
EBITDA 1 | - | - | 2.395 | 1.27 | -0.6 | - | 0.9 |
EBIT 1 | - | - | 1.71 | 0.488 | -1.8 | -0.6 | 0.3 |
Operating Margin | - | - | 15.48% | 4.12% | -14.52% | -4.62% | 2.11% |
Earnings before Tax (EBT) 1 | - | - | 1.717 | 0.4942 | -1.8 | -0.6 | 0.3 |
Net income 1 | 0.4478 | 1.215 | 1.194 | 0.3349 | -1.8 | -0.5 | 0.3 |
Net margin | 5.39% | 12.52% | 10.81% | 2.83% | -14.52% | -3.85% | 2.11% |
EPS 2 | - | 0.6343 | 0.6231 | 0.1700 | -0.9500 | -0.2600 | 0.1500 |
Free Cash Flow 1 | - | - | 1.641 | 0.2446 | -0.1 | 0.3 | 1.3 |
FCF margin | - | - | 14.86% | 2.07% | -0.81% | 2.31% | 9.15% |
FCF Conversion (EBITDA) | - | - | 68.54% | 19.26% | - | - | 144.44% |
FCF Conversion (Net income) | - | - | 137.46% | 73.05% | - | - | 433.33% |
Dividend per Share 2 | - | - | 0.1500 | 0.1000 | - | - | 0.0500 |
Announcement Date | 5/2/19 | 6/30/21 | 6/9/22 | 6/5/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | 4.3 | 4.26 | 4 | 4.3 | 5.6 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | 1.64 | 0.24 | -0.1 | 0.3 | 1.3 |
ROE (net income / shareholders' equity) | - | - | 26.6% | 6.63% | -35.7% | -16.4% | 10.7% |
ROA (Net income/ Total Assets) | - | - | 8.93% | 2.46% | -14.8% | -4.2% | 2.2% |
Assets 1 | - | - | 13.37 | 13.62 | 12.16 | 11.9 | 13.64 |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | - | 0.87 | 0.92 | 0.1 | 0.1 | 0.1 |
Capex / Sales | - | - | 7.88% | 7.79% | 0.81% | 0.77% | 0.7% |
Announcement Date | 5/2/19 | 6/30/21 | 6/9/22 | 6/5/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-2.54% | 11.77M | |
+0.62% | 165B | |
+5.45% | 158B | |
+6.44% | 101B | |
+49.08% | 92.63B | |
+16.06% | 84.68B | |
-1.02% | 75.94B | |
-1.72% | 46.91B | |
-35.78% | 42.79B | |
+0.23% | 35.1B |
- Stock Market
- Equities
- TR9 Stock
- Financials OTRS AG