EVS BROADCAST EQUIPMENT SA |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33 EUR | -0.90% |
|
-1.49% | +14.38% |
| Feb. 23 | Transcript : EVS Broadcast Equipment SA, 2023 Earnings Call, Feb 23, 2024 | |
| Feb. 22 | EVS Broadcast Equipment SA Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 302.9 | 223.8 | 277.4 | 298.6 | 387.5 | 443.3 | - | - |
| Enterprise Value (EV) 1 | 257.1 | 189.1 | 222.5 | 264.8 | 350.9 | 382.3 | 364.5 | 345.8 |
| P/E ratio | 15.5 x | 31.5 x | 8.05 x | 9.72 x | 10.9 x | 11.1 x | 12.1 x | 10.2 x |
| Yield | 4.6% | 2.99% | 7.25% | 7.19% | 3.81% | 3.33% | 3.33% | 3.33% |
| Capitalization / Revenue | 2.93 x | 2.54 x | 2.02 x | 2.02 x | 2.24 x | 2.32 x | 2.33 x | 2.13 x |
| EV / Revenue | 2.49 x | 2.15 x | 1.62 x | 1.79 x | 2.03 x | 2 x | 1.92 x | 1.66 x |
| EV / EBITDA | 9.02 x | 14.1 x | 5.04 x | 6.89 x | 7.14 x | 6.93 x | 7.31 x | 5.83 x |
| EV / FCF | - | 11.9 x | 5.78 x | - | 12.4 x | 9.26 x | 10.6 x | 8.71 x |
| FCF Yield | - | 8.38% | 17.3% | - | 8.04% | 10.8% | 9.41% | 11.5% |
| Price to Book | 2.14 x | 1.7 x | 1.71 x | 1.73 x | 2.1 x | 2.26 x | 2.1 x | 1.92 x |
| Nbr of stocks (in thousands) | 13,927 | 13,401 | 13,402 | 13,419 | 13,433 | 13,433 | - | - |
| Reference price 2 | 21.75 | 16.70 | 20.70 | 22.25 | 28.85 | 33.00 | 33.00 | 33.00 |
| Announcement Date | 2/20/20 | 2/25/21 | 2/24/22 | 2/17/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 103.4 | 88.11 | 137.6 | 148.2 | 173.2 | 191.4 | 190 | 207.9 |
| EBITDA 1 | 28.51 | 13.41 | 44.11 | 38.45 | 49.18 | 55.12 | 49.84 | 59.36 |
| EBIT 1 | 23 | 6.8 | 37.1 | 31.71 | 41.14 | 45.84 | 40.43 | 50.08 |
| Operating Margin | 22.24% | 7.72% | 26.96% | 21.4% | 23.76% | 23.96% | 21.28% | 24.09% |
| Earnings before Tax (EBT) 1 | 22.93 | 4.353 | 37.7 | 32.77 | 40.55 | 46.8 | 43.48 | 52.17 |
| Net income 1 | 19.6 | 7.186 | 34.9 | 31.34 | 36.95 | 40.3 | 35.26 | 43.36 |
| Net margin | 18.96% | 8.16% | 25.37% | 21.16% | 21.33% | 21.06% | 18.56% | 20.86% |
| EPS 2 | 1.400 | 0.5300 | 2.570 | 2.290 | 2.650 | 2.980 | 2.725 | 3.225 |
| Free Cash Flow 1 | - | 15.85 | 38.48 | - | 28.21 | 41.3 | 34.3 | 39.7 |
| FCF margin | - | 17.99% | 27.97% | - | 16.29% | 21.58% | 18.06% | 19.1% |
| FCF Conversion (EBITDA) | - | 118.21% | 87.23% | - | 57.36% | 74.92% | 68.82% | 66.88% |
| FCF Conversion (Net income) | - | 220.57% | 110.23% | - | 76.36% | 102.49% | 97.29% | 91.55% |
| Dividend per Share 2 | 1.000 | 0.5000 | 1.500 | 1.600 | 1.100 | 1.100 | 1.100 | 1.100 |
| Announcement Date | 2/20/20 | 2/25/21 | 2/24/22 | 2/17/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 45.8 | 34.7 | 54.9 | 33.8 | 36.6 | 61 | 78.8 | 97.5 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 15.9 | 38.5 | - | 28.2 | 41.3 | 34.3 | 39.7 |
| ROE (net income / shareholders' equity) | 13.9% | 5.1% | 23.1% | 18.5% | 20.1% | 20.5% | 17.4% | 19% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 10.20 | 9.810 | 12.10 | 12.80 | 13.70 | 14.60 | 15.70 | 17.20 |
| Cash Flow per Share 2 | 1.320 | 1.330 | 2.850 | 0.8000 | 2.560 | 3.480 | 3.360 | 3.620 |
| Capex 1 | - | 2.32 | 0.23 | - | 7.49 | 3.75 | 3.75 | 6 |
| Capex / Sales | - | 2.63% | 0.17% | - | 4.32% | 1.96% | 1.97% | 2.89% |
| Announcement Date | 2/20/20 | 2/25/21 | 2/24/22 | 2/17/23 | 2/22/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
33
EUR
Average target price
39.17
EUR
Spread / Average Target
+18.69%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +14.38% | 477M | |
| -6.41% | 2.18B | |
| -11.35% | 853M | |
| -1.01% | 769M | |
| -25.15% | 666M | |
| +23.81% | 446M | |
| -17.42% | 350M | |
| -11.54% | 197M | |
| -34.24% | 179M | |
| +10.12% | 182M |
- Stock Market
- Equities
- EVS Stock
- Financials EVS Broadcast Equipment SA