Financials plenum AG

Equities

PLEK

DE000A161Z44

Business Support Services

Delayed Deutsche Boerse AG 11:08:41 2024-06-26 EDT 5-day change 1st Jan Change
8.3 EUR -2.92% Intraday chart for plenum AG -1.78% +12.16%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 9.59 9.251 12.56 9.76 12.56
Enterprise Value (EV) 1 8.028 6.084 11.57 7.863 11.1
P/E ratio 12.9 x 11.7 x 24.7 x 14.3 x 22.4 x
Yield - - - 3.48% 4.05%
Capitalization / Revenue 0.52 x 0.51 x 0.73 x 0.4 x 0.43 x
EV / Revenue 0.44 x 0.33 x 0.67 x 0.33 x 0.38 x
EV / EBITDA 7.42 x 4.34 x 18.6 x 3.92 x 3.57 x
EV / FCF 8.96 x 4.45 x -23.7 x 3.8 x 9.9 x
FCF Yield 11.2% 22.5% -4.22% 26.3% 10.1%
Price to Book 3.33 x 2.52 x 3 x 2.01 x 2.47 x
Nbr of stocks (in thousands) 1,697 1,697 1,697 1,697 1,697
Reference price 2 5.650 5.450 7.400 5.750 7.400
Announcement Date 4/20/21 4/20/21 5/24/22 6/8/23 5/29/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 18.45 18.3 17.31 24.17 28.88
EBITDA 1 1.082 1.403 0.6218 2.008 3.111
EBIT 1 -1.142 0.7973 -0.1802 1.16 1.454
Operating Margin -6.19% 4.36% -1.04% 4.8% 5.03%
Earnings before Tax (EBT) 1 -1.25 0.7368 -0.1643 1.156 1.385
Net income 1 0.7418 0.7878 0.5084 0.6808 0.56
Net margin 4.02% 4.3% 2.94% 2.82% 1.94%
EPS 2 0.4370 0.4641 0.2995 0.4011 0.3299
Free Cash Flow 1 0.8959 1.368 -0.4885 2.067 1.121
FCF margin 4.86% 7.48% -2.82% 8.55% 3.88%
FCF Conversion (EBITDA) 82.82% 97.49% - 102.94% 36.04%
FCF Conversion (Net income) 120.78% 173.65% - 303.61% 200.19%
Dividend per Share - - - 0.2000 0.3000
Announcement Date 4/20/21 4/20/21 5/24/22 6/8/23 5/29/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 - - - - -
Net Cash position 1 1.56 3.17 0.99 1.9 1.47
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 0.9 1.37 -0.49 2.07 1.12
ROE (net income / shareholders' equity) 29.5% 24% 12.9% 15.1% 11.3%
ROA (Net income/ Total Assets) -6.71% 4.39% -0.72% 3.87% 5.45%
Assets 1 -11.05 17.95 -70.65 17.61 10.28
Book Value Per Share 2 1.700 2.160 2.460 2.860 2.990
Cash Flow per Share 2 1.630 2.400 1.900 2.160 1.510
Capex 1 0 0.1 0.13 0.07 0.14
Capex / Sales 0.02% 0.54% 0.73% 0.3% 0.5%
Announcement Date 4/20/21 4/20/21 5/24/22 6/8/23 5/29/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA