Financials Wedia

Equities

ALWED

FR0010688440

Software

Market Closed - Euronext Paris Other stock markets 03:00:10 2024-04-26 EDT			5-day change	1st Jan Change
23.6 ^EUR	0.00%		+2.61%	-3.28%

2023	Wedia: in negotiations for the sale of Galilée	CF
2023	Wedia SA Reports Earnings Results for the Half Year Ended June 30, 2023	CI

Valuation

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	19.41	21.41	24.49	41.33	25.52	20.13	20.13	-
Enterprise Value (EV) ¹	17.91	20.06	21.76	36.07	27.21	21.83	22.53	21.23
P/E ratio	19.2 x	71.4 x	27.5 x	44.7 x	142 x	472 x	-1,180 x	71.5 x
Yield	1.31%	1.2%	1.19%	0.7%	0.57%	-	-	0.3%
Capitalization / Revenue	1.8 x	1.94 x	1.56 x	2.63 x	1.42 x	1.45 x	1.4 x	1.3 x
EV / Revenue	1.67 x	1.82 x	1.39 x	2.3 x	1.51 x	1.57 x	1.56 x	1.37 x
EV / EBITDA	5.76 x	-	-	-	9.24 x	8.09 x	7.27 x	6.07 x
EV / FCF	59.7 x	-	13.4 x	12.8 x	66.2 x	72.8 x	225 x	-
FCF Yield	1.67%	-	7.45%	7.81%	1.51%	1.37%	0.44%	-
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	848	856	856	856	854	853.1	853.1	-
Reference price ²	22.90	25.00	28.60	48.30	29.90	23.60	23.60	23.60
Announcement Date	19-04-18	20-04-20	21-04-30	22-03-24	23-03-23	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	10.76	11.03	15.67	15.7	18.02	13.9	14.4	15.5
EBITDA ¹	3.107	-	-	-	2.944	2.7	3.1	3.5
EBIT ¹	1.841	0.945	1.587	1.364	1.284	1.2	1.3	1.7
Operating Margin	17.12%	8.57%	10.13%	8.69%	7.13%	8.63%	9.03%	10.97%
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	1.017	0.3	0.9105	0.923	0.175	-0.2	-	0.3
Net margin	9.46%	2.72%	5.81%	5.88%	0.97%	-1.44%	-	1.94%
EPS ²	1.190	0.3500	1.040	1.080	0.2100	0.0500	-0.0200	0.3300
Free Cash Flow ¹	0.3	-	1.62	2.815	0.411	0.3	0.1	-
FCF margin	2.79%	-	10.34%	17.93%	2.28%	2.16%	0.69%	-
FCF Conversion (EBITDA)	9.66%	-	-	-	13.96%	11.11%	3.23%	-
FCF Conversion (Net income)	29.5%	-	177.92%	304.98%	234.86%	-	-	-
Dividend per Share	0.3000	0.3000	0.3400	0.3400	0.1700	-	-	0.0700
Announcement Date	19-04-18	20-04-20	21-04-30	22-03-24	23-03-23	-	-	-

¹EUR in Million²EUR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	-	-	-	-	1.69	1.7	2.4	1.1
Net Cash position ¹	1.5	1.34	2.73	5.27	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	0.5734 x	0.6296 x	0.7742 x	0.3143 x
Free Cash Flow ¹	0.3	-	1.62	2.82	0.41	0.3	0.1	-
ROE (net income / shareholders' equity)	-	-	-	-	1.31%	-	-	2.3%
ROA (Net income/ Total Assets)	-	-	-	-	0.72%	-	-	1.2%
Assets ¹	-	-	-	-	24.38	-	-	25
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	-	-	-	-	1.81	1.7	1.9	1.8
Capex / Sales	-	-	-	-	10.06%	12.23%	13.19%	11.61%
Announcement Date	19-04-18	20-04-20	21-04-30	22-03-24	23-03-23	-	-	-

¹EUR in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wedia

Trading Rating

Investor Rating

ESG Refinitiv

Analysts' Consensus

Sell

Consensus

Buy

Mean consensus

BUY

Number of Analysts

1

Last Close Price

23.6 EUR

Average target price

39.8 EUR

Spread / Average Target

+68.64%

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Software

	1st Jan change	Capi.
WEDIA	-3.28%	21.49M
MICROSOFT CORPORATION	+8.05%	3,020B
SYNOPSYS INC.	+5.58%	82.93B
CADENCE DESIGN SYSTEMS, INC.	+3.69%	76.85B
DASSAULT SYSTÈMES SE	-14.62%	53.04B
PALANTIR TECHNOLOGIES INC.	+31.16%	50.15B
ATLASSIAN CORPORATION	-24.56%	46.71B
THE TRADE DESK, INC.	+17.75%	41.41B
SEA LIMITED	+55.21%	36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-10.24%	24.64B

Secure and Increase the Performance of your Investments with our Team of Experts at your Side

Securing my Investments

fermer