Projected Income Statement: Ramada Investimentos e Indústria, S.A.

Forecast Balance Sheet: Ramada Investimentos e Indústria, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 11.6 26.2 30.9 0.98 -1.17 - 1 1
Change - 125.86% 17.94% -96.83% -219.39% - - 0%
Announcement Date 3/17/22 3/23/23 3/21/24 3/20/25 3/13/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Ramada Investimentos e Indústria, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 5.405 4.347 7.646 0.0415 0.6602 - - -
Change - -19.57% 75.87% -99.46% 1,490.41% -100% - -
Free Cash Flow (FCF) 1 16.26 - - 14.65 7.235 - - -
Change - - - - -50.62% -100% - -
Announcement Date 3/17/22 3/23/23 3/21/24 3/20/25 3/13/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Ramada Investimentos e Indústria, S.A.

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

Profitability

        
EBITDA Margin (%) 15.29% 15% 12.64% - 80.03% 81.82% 81.82% 81.82%
EBIT Margin (%) 13.06% 13.29% 10.09% 73.27% 77.75% 72.73% 81.82% 81.82%
EBT Margin (%) 12.65% 12.87% 8.65% 65.7% 76.98% 81.82% 72.73% 81.82%
Net margin (%) 10.41% 10.3% 7.37% 280.17% 80.64% 54.55% 54.55% 54.55%
FCF margin (%) 11.22% - - 142.41% 66.19% - - -
FCF / Net Income (%) 107.74% - - 50.83% 82.08% - - -

Profitability

        
ROA 6.25% 8.11% 4.68% 16.56% 7.17% 6% 6% 6.1%
ROE 11.64% 15.2% 8.07% 23.87% 8.11% 6.4% 6.4% 6%

Financial Health

        
Leverage (Debt/EBITDA) 0.52x 0.9x 1.73x - - - 0.11x 0.11x
Debt / Free cash flow 0.71x - - 0.07x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 3.73% 2.24% 5.41% 0.4% 6.04% - - -
CAPEX / EBITDA (%) 24.4% 14.9% 42.84% - 7.55% - - -
CAPEX / FCF (%) 33.25% - - 0.28% 9.13% - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.6 0.82 0.58 0.4 - 0.25 0.25 0.25
Change - 36.67% -29.27% -31.03% - - 0% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.59 0.78 0.41 1.13 0.35 0.25 0.25 0.25
Change - 32.2% -47.44% 175.61% -69.03% -28.57% 0% 0%
Nbr of stocks (in thousands) 25,641 25,641 25,641 25,641 25,641 25,641 25,641 25,641
Announcement Date 3/17/22 3/23/23 3/21/24 3/20/25 3/13/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 27.5x 27.5x
PBR - -
EV / Sales 16x 16.1x
Yield 3.63% 3.63%

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
HOLD
Number of Analysts
1
Last Close Price
6.880EUR
Average target price
6.600EUR
Spread / Average Target
-4.07%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RAM Stock
  4. Financials Ramada Investimentos e Indústria, S.A.