PYRAMID AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.03 EUR | 0.00% |
|
+0.98% | -29.21% |
| 04-09 | Falcon Metals Hits High-Grade Gold at Pyramid Hill Project; Shares Down 4% | MT |
| 03-14 | SZA, Dua Lipa and Coldplay to headline Glastonbury | RE |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 53.06 | 38.04 | 22.81 | 22.81 | - |
| Enterprise Value (EV) 1 | 53.03 | 38.04 | 28.61 | 26.41 | 23.21 |
| P/E ratio | -23.4 x | - | 8.58 x | 7.36 x | 6.06 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 0.41 x | 0.3 x | 0.29 x | 0.27 x |
| EV / Revenue | - | 0.41 x | 0.38 x | 0.34 x | 0.27 x |
| EV / EBITDA | - | 6.02 x | 5.3 x | 4.72 x | 3.49 x |
| EV / FCF | - | -15.1 x | 7.34 x | 12.6 x | 7.37 x |
| FCF Yield | - | -6.6% | 13.6% | 7.95% | 13.6% |
| Price to Book | - | - | 0.52 x | 0.54 x | 0.5 x |
| Nbr of stocks (in thousands) | 18,554 | 18,554 | 22,146 | 22,146 | - |
| Reference price 2 | 2.860 | 2.050 | 1.030 | 1.030 | 1.030 |
| Announcement Date | 22-03-11 | 23-06-30 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 57.72 | - | 91.86 | 75 | 78.4 | 85.05 |
| EBITDA 1 | - | - | 6.314 | 5.4 | 5.6 | 6.65 |
| EBIT 1 | - | - | 6.313 | 2.6 | 2.85 | 3.85 |
| Operating Margin | - | - | 6.87% | 3.47% | 3.64% | 4.53% |
| Earnings before Tax (EBT) 1 | - | - | 6.67 | 4 | 4.5 | 5.6 |
| Net income 1 | 3.074 | - | 6.67 | 2.8 | 3.1 | 3.9 |
| Net margin | 5.33% | - | 7.26% | 3.73% | 3.95% | 4.59% |
| EPS 2 | - | -0.1220 | - | 0.1200 | 0.1400 | 0.1700 |
| Free Cash Flow 1 | - | - | -2.511 | 3.9 | 2.1 | 3.15 |
| FCF margin | - | - | -2.73% | 5.2% | 2.68% | 3.7% |
| FCF Conversion (EBITDA) | - | - | - | 72.22% | 37.5% | 47.37% |
| FCF Conversion (Net income) | - | - | - | 139.29% | 67.74% | 80.77% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21-02-03 | 22-03-11 | 23-06-30 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 5.8 | 3.6 | 0.4 |
| Net Cash position 1 | - | 0.03 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.074 x | 0.6429 x | 0.0602 x |
| Free Cash Flow 1 | - | - | -2.51 | 3.9 | 2.1 | 3.15 |
| ROE (net income / shareholders' equity) | - | - | 14.8% | 6.1% | 7.2% | 8.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 1.980 | 1.910 | 2.080 |
| Cash Flow per Share 2 | - | - | - | 0.1500 | 0.1300 | 0.1800 |
| Capex 1 | - | - | 1.78 | 0.8 | 1.2 | 1.25 |
| Capex / Sales | - | - | 1.94% | 1.07% | 1.53% | 1.47% |
| Announcement Date | 21-02-03 | 22-03-11 | 23-06-30 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.03
EUR
Average target price
2.4
EUR
Spread / Average Target
+133.01%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.21% | 24.44M | |
| +23.40% | 3.27B | |
| +12.50% | 1.76B | |
| +13.09% | 1.57B | |
| -11.54% | 1.22B | |
| +29.14% | 869M | |
| +7.43% | 649M | |
| +48.22% | 640M | |
| -4.17% | 502M | |
| +27.80% | 443M |
- Stock Market
- Equities
- M3BK Stock
- Financials Pyramid AG
