Projected Income Statement: Qrf

Forecast Balance Sheet: Qrf

Forecast Balance Sheet - Qrf
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/25/22 4/13/23 4/19/24 4/18/25 2/26/26 - - -
Estimates

Cash Flow Forecast: Qrf

Fiscal Period: December 2024 2025 2026 2027 2028
CAPEX 1 - - - - -
Change - - - - -
Free Cash Flow (FCF) 1 44.04 -43.31 -46.1 6.8 10.1
Change - -198.34% -6.43% 114.75% 48.53%
Announcement Date 4/18/25 2/26/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Qrf

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

Profitability

        
EBITDA Margin (%) - - - - 76.84% 80.72% 81.01% 82.01%
EBIT Margin (%) - - 82.57% 78.5% 76.84% 79.52% 80.45% 80.69%
EBT Margin (%) - - -6.88% 88.08% 140.38% 118.07% 74.3% 68.78%
Net margin (%) - - -17.58% 87.49% 139.17% 127.11% 73.74% 67.72%
FCF margin (%) - - - 352.63% -330.05% -277.71% 37.99% 53.44%
FCF / Net Income (%) - - - 403.03% -237.16% -218.48% 51.52% 78.91%

Profitability

        
ROA - - - - - - - -
ROE - - - 9.01% 5.09% 10.2% 8.3% 8.4%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - 0.8 0.84 0.84 0.84 0.84 0.84
Change - - - 5% 0% 0% 0% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.32 - -0.32 1.4 2.18 1.88 1.01 0.99
Change - - - 537.5% 55.71% -13.76% -46.28% -1.98%
Nbr of stocks (in thousands) 7,347 - 7,799 7,799 7,799 12,998 12,998 12,998
Announcement Date 2/25/22 - 4/19/24 4/18/25 2/26/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 5.66x 10.5x
PBR - -
EV / Sales 8.34x 7.73x
Yield 7.89% 7.89%

EPS & Dividend

EPS & Dividend - Qrf


Y-o-Y evolution of P/E

Valuation ratios - P/E - Qrf
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Qrf
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
MarketScreener Ratings - Qrf
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
10.65EUR
Average target price
11.85EUR
Spread / Average Target
+11.27%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Qrf