Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1.055 AUD | +1.44% | +6.57% | +72.95% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 161.4 | 84.8 | 127.5 | 214.2 | - | - |
Enterprise Value (EV) 1 | 85.66 | 40.72 | 94.89 | 228.3 | 218.4 | 283.3 |
P/E ratio | -0.63 x | -2.61 x | -3.46 x | -6.14 x | -7.43 x | -17 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | - | - | 857 x | 18.6 x | 4.77 x |
EV / Revenue | - | - | - | 913 x | 19 x | 6.31 x |
EV / EBITDA | -4.08 x | -1.32 x | -2.81 x | -6.46 x | -7.5 x | -21.1 x |
EV / FCF | -3.71 x | -1.31 x | -2.87 x | -6.06 x | -5.48 x | -8.24 x |
FCF Yield | -26.9% | -76.3% | -34.8% | -16.5% | -18.2% | -12.1% |
Price to Book | 2.13 x | 1.93 x | 4.11 x | -23.7 x | 7.77 x | -13.4 x |
Nbr of stocks (in thousands) | 267,873 | 270,581 | 307,021 | 308,090 | - | - |
Reference price 2 | 0.6026 | 0.3134 | 0.4154 | 0.6952 | 0.6952 | 0.6952 |
Announcement Date | 2/24/22 | 2/27/23 | 2/27/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | 0.25 | 11.5 | 44.92 |
EBITDA 1 | - | -21.01 | -30.91 | -33.8 | -35.37 | -29.13 | -13.43 |
EBIT 1 | - | -21.39 | -34.03 | -34.55 | -35.79 | -34.46 | -13.88 |
Operating Margin | - | - | - | - | -14,314.78% | -299.65% | -30.9% |
Earnings before Tax (EBT) 1 | - | -39.84 | -33.09 | -35.04 | -37.4 | -34.2 | -20.1 |
Net income 1 | -25.72 | -39.84 | -33.09 | -35.04 | -39.79 | -39.46 | -20.13 |
Net margin | - | - | - | - | -15,917.25% | -343.06% | -44.81% |
EPS 2 | -1.950 | -0.9500 | -0.1200 | -0.1200 | -0.1133 | -0.0935 | -0.0410 |
Free Cash Flow 1 | - | -23.06 | -31.09 | -33.05 | -37.65 | -39.85 | -34.4 |
FCF margin | - | - | - | - | -15,060% | -346.49% | -76.57% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 11/23/21 | 2/24/22 | 2/27/23 | 2/27/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - |
EBITDA 1 | -11.18 | -16.24 | -15.35 | -15.2 | -18.6 |
EBIT 1 | -11.41 | -16.54 | -17.48 | -15.58 | -18.97 |
Operating Margin | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income | - | - | - | - | - |
Net margin | - | - | - | - | - |
EPS | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 2/24/22 | 8/28/22 | 2/27/23 | 8/28/23 | 2/27/24 |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 14.2 | 4.25 | 69.2 |
Net Cash position 1 | - | 75.8 | 44.1 | 32.6 | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | -0.4003 x | -0.1458 x | -5.15 x |
Free Cash Flow 1 | - | -23.1 | -31.1 | -33.1 | -37.7 | -39.9 | -34.4 |
ROE (net income / shareholders' equity) | - | -208% | -42.1% | -93.4% | - | - | - |
ROA (Net income/ Total Assets) | - | -84.9% | -42.1% | -46.5% | -53.2% | -36.6% | 11% |
Assets 1 | - | 46.91 | 78.55 | 75.29 | 74.85 | 107.7 | -183 |
Book Value Per Share 2 | - | 0.2800 | 0.1600 | 0.1000 | -0.0300 | 0.0900 | -0.0500 |
Cash Flow per Share 2 | - | -0.5300 | -0.1100 | -0.1100 | -0.1200 | -0.1100 | -0.0700 |
Capex 1 | - | 0.91 | 0.73 | 0.35 | 3.23 | 3.72 | 5.52 |
Capex / Sales | - | - | - | - | 1,290.4% | 32.37% | 12.29% |
Announcement Date | 11/23/21 | 2/24/22 | 2/27/23 | 2/27/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+72.95% | 214M | |
+12.15% | 227B | |
+14.90% | 197B | |
+18.22% | 141B | |
+29.15% | 110B | |
+0.53% | 64.15B | |
+16.92% | 53.72B | |
+6.33% | 51.75B | |
+10.93% | 45.2B | |
+5.87% | 37.37B |
- Stock Market
- Equities
- EBR Stock
- Financials EBR Systems, Inc.