Projected Income Statement: Precia

Forecast Balance Sheet: Precia

Forecast Balance Sheet - Precia
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 15.7 26.5 15.3 9.52 -36.3 -40.3 -47.2
Change - - 68.79% -42.26% -37.78% -481.26% -11.02% -17.12%
Announcement Date 4/29/22 4/24/23 4/29/24 4/15/25 4/20/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Precia

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 4.604 2.769 5.787 4.204 7.9 8.4 8.6
Change - -39.86% 108.99% -27.35% 87.92% 6.33% 2.38%
Free Cash Flow (FCF) 1 3.542 14.19 16.14 12.43 7 7.1 9.5
Change - 300.65% 13.76% -23.01% -43.68% 1.43% 33.8%
Announcement Date 4/24/23 4/29/24 4/15/25 4/20/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Precia

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

Profitability

        
EBITDA Margin (%) - - 13.75% 14.43% 14.49% 13.81% 11.92% 12.49%
EBIT Margin (%) - - 6.54% 9.77% 10.12% 9.37% 7.54% 8%
EBT Margin (%) - - 6.51% 9.84% 10.25% 9.43% 7.59% 8.06%
Net margin (%) - - 3.02% 6.45% 6.51% 5.73% 4.44% 4.87%
FCF margin (%) - - 8.34% 9.56% 7.35% 4.32% 3.99% 5.14%
FCF / Net Income (%) - 63.06% 275.66% 148.11% 112.99% 75.27% 89.87% 105.56%

Profitability

        
ROA - - - - - - - -
ROE - 6.31% 5.94% 11.78% 10.98% 8.6% 6.9% 7.4%

Financial Health

        
Leverage (Debt/EBITDA) - 0.84x 1.13x 0.63x 0.39x - - -
Debt / Free cash flow - 4.43x 1.86x 0.95x 0.77x - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - 1.63% 3.43% 2.49% 4.87% 4.72% 4.65%
CAPEX / EBITDA (%) - 24.65% 11.83% 23.75% 17.16% 35.27% 39.62% 37.23%
CAPEX / FCF (%) - 129.98% 19.51% 35.85% 33.82% 112.86% 118.31% 90.53%

Items per share

        
Cash flow per share 1 - 1.508 3.137 4.056 3.076 3.3 3.2 3.4
Change - - 107.99% 29.31% -24.16% 7.26% -3.03% 6.25%
Dividend per Share 1 - 0.35 0.4 0.55 0.55 0.48 0.41 0.46
Change - - 14.29% 37.5% 0% -12.73% -14.58% 12.2%
Book Value Per Share 1 - 14.82 15.41 16.96 17.91 20.2 21.2 22.4
Change - - 3.97% 10.02% 5.62% 12.79% 4.95% 5.66%
EPS 1 1.71 1.04 0.95 2.02 2.03 1.73 1.47 1.67
Change - -39.18% -8.65% 112.63% 0.5% -14.78% -15.03% 13.61%
Nbr of stocks (in thousands) 5,406 5,406 5,406 5,406 5,406 5,406 5,406 5,406
Announcement Date 4/29/22 4/24/23 4/29/24 4/15/25 4/20/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 12.2x 14.4x
PBR 1.04x 1x
EV / Sales 0.48x 0.41x
Yield 2.27% 1.94%

EPS & Dividend

EPS & Dividend - Precia


Y-o-Y evolution of P/E

Valuation ratios - P/E - Precia
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Precia
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Precia
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
21.10EUR
Average target price
31.70EUR
Spread / Average Target
+50.24%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Precia