Projected Income Statement: 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 4.6 5.9 8
Change - -198.34% 110.62% 28.26% 35.59%
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% 80.48% 81.46% 81.82%
EBIT Margin (%) - - 82.57% 78.5% 76.84% 80.78% 81.74% 81.82%
EBT Margin (%) - - -6.88% 88.08% 140.38% 62.46% 61.52% 59.89%
Net margin (%) - - -17.58% 87.49% 139.17% 63.06% 60.39% 58.82%
FCF margin (%) - - - 352.63% -330.05% 27.63% 33.15% 42.78%
FCF / Net Income (%) - - - 403.03% -237.16% 43.81% 54.88% 72.73%

Profitability

        
ROA - - - - - - - -
ROE - - - 9.01% 5.09% 6.5% 7.1% 7.4%

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 1.115 1.01 1.04
Change - - - 537.5% 55.71% -48.85% -9.42% 2.97%
Nbr of stocks (in thousands) 7,347 - 7,799 7,799 7,799 10,399 10,399 10,399
Announcement Date 2/25/22 - 4/19/24 4/18/25 2/26/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 9.19x 10.1x
PBR - -
EV / Sales 6.4x 5.99x
Yield 8.2% 8.2%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
10.25EUR
Average target price
12.10EUR
Spread / Average Target
+18.05%

Annual profits - Rate of surprise