Projected Income Statement: Peach Property Group AG

Forecast Balance Sheet: Peach Property Group AG

Forecast Balance Sheet - Peach Property Group AG
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,373 1,490 1,427 986 944 828 749 738
Change - 8.52% -4.23% -30.9% -4.26% -12.28% -9.54% -1.47%
Announcement Date 3/29/22 3/21/23 3/21/24 3/24/25 4/22/26 - - -
1CHF in Million
Estimates

Cash Flow Forecast: Peach Property Group AG

Fiscal Period: December 2022 2023 2025 2026 2027 2028
CAPEX 1 77.07 13.11 0.2532 - - -
Change - -82.99% - -100% - -
Free Cash Flow (FCF) 1 -81.05 -8.647 -43.22 84 72.27 47.22
Change - 89.33% - 294.36% -13.97% -34.65%
Announcement Date 3/21/23 3/21/24 4/22/26 - - -
1CHF in Million
Estimates

Forecast Financial Ratios: Peach Property Group AG

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

Profitability

        
EBITDA Margin (%) 86.05% 28.6% -118.28% -85.08% -1.02% 14.8% 44.6% 54.02%
EBIT Margin (%) 85.63% 27.4% -119.83% -86.33% -1.65% 14.56% 57.06% 52.62%
EBT Margin (%) 65.23% -12.52% -172.29% -123.05% -21.18% -18.56% 12.95% 27.31%
Net margin (%) 47.92% -9.61% -139.2% -135.61% -17.07% -11.54% 15.39% 21.9%
FCF margin (%) - -51.27% -6.65% - -21.14% 90.93% 81.49% 51.22%
FCF / Net Income (%) - 533.27% 4.78% - 123.85% -788.09% 529.62% 233.85%

Profitability

        
ROA - - - - - - - -
ROE 21.17% -1.46% -18.39% -21.34% 0.91% 1.33% 4.85% 7.9%

Financial Health

        
Leverage (Debt/EBITDA) 4.01x 32.96x -9.27x -8.44x -452.73x 60.53x 18.94x 14.82x
Debt / Free cash flow - -18.39x -165x - -21.84x 9.86x 10.37x 15.63x

Capital Intensity

        
CAPEX / Current Assets (%) - 48.75% 10.08% - 0.12% - - -
CAPEX / EBITDA (%) - 170.47% -8.52% - -12.14% - - -
CAPEX / FCF (%) - -95.09% -151.63% - -0.59% - - -

Items per share

        
Cash flow per share 1 - - - - -0.3206 0.214 0.275 0.319
Change - - - - - 166.74% 28.5% 16%
Dividend per Share 1 0.33 - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 63.81 62.74 45.07 - 14.8 14.53 13.29 13.69
Change - -1.68% -28.16% - - -1.83% -8.51% 2.99%
EPS 1 12.38 -0.9619 -8.921 -5.892 -0.7613 -0.175 0.2425 0.277
Change - -107.77% -827.45% 33.95% 87.08% 77.01% 238.57% 14.23%
Nbr of stocks (in thousands) 16,205 16,871 20,740 45,470 55,535 55,632 55,632 55,632
Announcement Date 3/29/22 3/21/23 3/21/24 3/24/25 4/22/26 - - -
1CHF
Estimates
2026 *2027 *
P/E -27.9x 20.1x
PBR 0.34x 0.37x
EV / Sales 11.9x 11.5x
Yield - -

EPS & Dividend

EPS & Dividend - Peach Property Group AG


Y-o-Y evolution of P/E

Valuation ratios - P/E - Peach Property Group AG
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Peach Property Group AG
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
Ratings Surperformance© - Peach Property Group AG
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
4.880CHF
Average target price
7.433CHF
Spread / Average Target
+52.32%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Peach Property Group AG
  1. Stock Market
  2. Stocks
  3. PEAN Stock
  4. Financials Peach Property Group AG