Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
16 SEK | -0.93% | +1.91% | +11.11% |
Apr. 18 | Cavotec Signs USD 5 Million shore Power Order with Global Shipping Company | CI |
Feb. 23 | Transcript : Cavotec SA, Q4 2023 Earnings Call, Feb 23, 2024 |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 166.2 | 198.7 | 183.8 | 114.2 | 138 | 146.3 | - | - |
Enterprise Value (EV) 1 | 190.3 | 213.9 | 203.4 | 144.5 | 156.6 | 160.3 | 152.3 | 138.3 |
P/E ratio | 22.2 x | -50.3 x | -4.96 x | -8.08 x | 647 x | 19.6 x | 10.5 x | 8.07 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.85 x | 1.25 x | 1.18 x | 0.77 x | 0.76 x | 0.72 x | 0.65 x | 0.6 x |
EV / Revenue | 0.97 x | 1.35 x | 1.31 x | 0.98 x | 0.87 x | 0.79 x | 0.67 x | 0.56 x |
EV / EBITDA | 7.66 x | 15.8 x | 38.1 x | 88.6 x | 10.9 x | 8.02 x | 5.44 x | 4.19 x |
EV / FCF | 14.6 x | 14.9 x | -82.3 x | -11.3 x | 153 x | 20 x | 12.7 x | 7.68 x |
FCF Yield | 6.83% | 6.7% | -1.21% | -8.82% | 0.65% | 4.99% | 7.88% | 13% |
Price to Book | 1.55 x | 1.88 x | 2.76 x | 2.57 x | 2.38 x | 2.21 x | 1.83 x | 1.51 x |
Nbr of stocks (in thousands) | 93,515 | 94,011 | 94,015 | 94,243 | 106,696 | 106,696 | - | - |
Reference price 2 | 1.777 | 2.113 | 1.955 | 1.212 | 1.293 | 1.371 | 1.371 | 1.371 |
Announcement Date | 2/21/20 | 2/26/21 | 3/30/22 | 2/22/23 | 2/23/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 196 | 158.4 | 155.6 | 147.8 | 180.7 | 202 | 226 | 245 |
EBITDA 1 | 24.84 | 13.52 | 5.335 | 1.631 | 14.4 | 20 | 28 | 33 |
EBIT 1 | 15.69 | 5.4 | -0.955 | -4.506 | 7.227 | 13.1 | 20.7 | 25.7 |
Operating Margin | 8% | 3.41% | -0.61% | -3.05% | 4% | 6.49% | 9.16% | 10.49% |
Earnings before Tax (EBT) 1 | 10.71 | -3.177 | 2.723 | -0.281 | 3.763 | 10.9 | 19.2 | 24.7 |
Net income 1 | 7.514 | -4 | -37.1 | -14.14 | 0.18 | 7.6 | 13.4 | 17.3 |
Net margin | 3.83% | -2.53% | -23.85% | -9.57% | 0.1% | 3.76% | 5.93% | 7.06% |
EPS 2 | 0.0800 | -0.0420 | -0.3940 | -0.1500 | 0.002000 | 0.0700 | 0.1300 | 0.1700 |
Free Cash Flow 1 | 13 | 14.34 | -2.471 | -12.75 | 1.022 | 8 | 12 | 18 |
FCF margin | 6.63% | 9.05% | -1.59% | -8.63% | 0.57% | 3.96% | 5.31% | 7.35% |
FCF Conversion (EBITDA) | 52.33% | 106% | - | - | 7.1% | 40% | 42.86% | 54.55% |
FCF Conversion (Net income) | 172.98% | - | - | - | 567.78% | 105.26% | 89.55% | 104.05% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 2/21/20 | 2/26/21 | 3/30/22 | 2/22/23 | 2/23/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 36.9 | 44.88 | 33.3 | 41.37 | 45.25 | 46.82 | 39.53 | 45.73 | 41.97 | 53.51 | 44.2 | 49.5 | 50.7 | 57.2 |
EBITDA 1 | 0.032 | 1.291 | -2.77 | -0.408 | 0.996 | -0.089 | 1.992 | 2.656 | 3.143 | 6.613 | 3.2 | 4 | 5.2 | 7.2 |
EBIT 1 | -2.1 | -0.259 | -1.473 | -0.942 | -0.445 | -1.646 | 0.306 | 1.171 | 1.706 | 4.043 | 1.7 | 2.4 | 3.5 | 5.5 |
Operating Margin | -5.69% | -0.58% | -4.42% | -2.28% | -0.98% | -3.52% | 0.77% | 2.56% | 4.07% | 7.56% | 3.85% | 4.85% | 6.9% | 9.62% |
Earnings before Tax (EBT) 1 | -0.559 | -0.79 | -0.481 | 1.944 | 3.567 | -5.309 | -0.707 | 0.428 | 0.961 | 3.126 | 0.9 | 1.7 | 3.1 | 5.1 |
Net income 1 | -1.244 | -36.44 | -4.207 | 0.9 | -2.996 | -7.839 | -1.344 | -0.932 | 0.104 | 2.352 | 0.6 | 1.2 | 2.2 | 3.6 |
Net margin | -3.37% | -81.2% | -12.63% | 2.18% | -6.62% | -16.74% | -3.4% | -2.04% | 0.25% | 4.4% | 1.36% | 2.42% | 4.34% | 6.29% |
EPS | -0.0130 | -0.3870 | -0.0450 | 0.009000 | -0.0320 | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 10/29/21 | 3/30/22 | 4/29/22 | 7/27/22 | 11/30/22 | 2/22/23 | 4/27/23 | 7/28/23 | 11/10/23 | 2/23/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 24.1 | 15.3 | 19.6 | 30.3 | 18.6 | 14 | 6 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 8 |
Leverage (Debt/EBITDA) | 0.9707 x | 1.129 x | 3.679 x | 18.59 x | 1.294 x | 0.7 x | 0.2143 x | - |
Free Cash Flow 1 | 13 | 14.3 | -2.47 | -12.8 | 1.02 | 8 | 12 | 18 |
ROE (net income / shareholders' equity) | 7.22% | - | -43% | -25.5% | 0.36% | 12.6% | 19% | 20.1% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 1.150 | 1.120 | 0.7100 | 0.4700 | 0.5400 | 0.6200 | 0.7500 | 0.9100 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 1.38 | 1.37 | 0.67 | 1.18 | 0.91 | 1 | 2 | - |
Capex / Sales | 0.71% | 0.87% | 0.43% | 0.8% | 0.5% | 0.5% | 0.88% | - |
Announcement Date | 2/21/20 | 2/26/21 | 3/30/22 | 2/22/23 | 2/23/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+11.11% | 157M | |
+11.26% | 82.83B | |
+15.19% | 69.72B | |
+20.05% | 37.53B | |
+18.91% | 31.66B | |
+12.78% | 27.96B | |
+3.35% | 26.56B | |
+13.70% | 25.65B | |
+0.37% | 25.46B | |
+15.43% | 24.44B |
- Stock Market
- Equities
- CCC Stock
- Financials Cavotec SA