Stock EXN EXPEDEON
Add to a list
To use this feature you must be a member
Log inSign up

Financials Expedeon Xetra

Equities

EXN

Investment Holding Companies

Delayed Xetra
Other stock markets
 11:36:02 2019-10-02 am EDT 		5-day change 1st Jan Change
1.04 EUR +2.97% Intraday chart for Expedeon -3.70% +16.20%
Apr. 24 2invest AG Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 27 Geopacific Resources Extends Maturity Date of Bearer Bonds MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 46.01 89.19 94.15 75.3 50.93 42.82
Enterprise Value (EV) 1 50.42 90.72 27.83 32.45 33.51 28.1
P/E ratio -89.5 x -33.4 x 1.71 x -39.9 x -2.42 x 27.2 x
Yield - - - - - -
Capitalization / Revenue 3.5 x 84.8 x 1.38 x - 16.9 x 4.76 x
EV / Revenue 3.84 x 86.2 x 0.41 x - 11.1 x 3.12 x
EV / EBITDA 94.6 x -53.6 x 0.42 x -34.4 x 12.4 x 2.88 x
EV / FCF -73.5 x -1.97 x 0.58 x -3.01 x 1.29 x 10.9 x
FCF Yield -1.36% -50.6% 172% -33.2% 77.8% 9.17%
Price to Book 0.99 x 1.85 x 1.11 x 0.91 x 0.83 x 0.68 x
Nbr of stocks (in thousands) 5,712 5,812 5,748 5,748 5,748 5,748
Reference price 2 8.055 15.34 16.38 13.10 8.860 7.450
Announcement Date 4/30/19 5/5/20 5/8/21 4/20/22 4/6/23 4/24/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 13.13 1.052 68.42 - 3.012 9.004
EBITDA 1 0.533 -1.693 66 -0.942 2.697 9.754
EBIT 1 -1.541 -3.797 65.99 -0.957 2.683 9.753
Operating Margin -11.74% -360.93% 96.44% - 89.08% 108.32%
Earnings before Tax (EBT) 1 -0.503 -4.105 55.03 -1.889 -20.98 1.526
Net income 1 -0.301 -2.653 55.03 -1.889 -21.04 1.577
Net margin -2.29% -252.19% 80.43% - -698.37% 17.51%
EPS 2 -0.0900 -0.4589 9.574 -0.3286 -3.659 0.2743
Free Cash Flow 1 -0.6858 -45.94 47.81 -10.78 26.06 2.578
FCF margin -5.22% -4,367.13% 69.87% - 865.28% 28.63%
FCF Conversion (EBITDA) - - 72.44% - 966.34% 26.43%
FCF Conversion (Net income) - - 86.87% - - 163.45%
Dividend per Share - - - - - -
Announcement Date 4/30/19 5/5/20 5/8/21 4/20/22 4/6/23 4/24/24
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4.41 1.54 - - - -
Net Cash position 1 - - 66.3 42.8 17.4 14.7
Leverage (Debt/EBITDA) 8.272 x -0.9067 x - - - -
Free Cash Flow 1 -0.69 -45.9 47.8 -10.8 26.1 2.58
ROE (net income / shareholders' equity) -0.7% -8.01% 84.6% -2.26% -29.2% 2.53%
ROA (Net income/ Total Assets) -1.69% -3.75% 59.4% -0.69% 2.25% 9.66%
Assets 1 17.77 70.67 92.64 273.1 -936.9 16.32
Book Value Per Share 2 8.140 8.280 14.70 14.40 10.70 11.00
Cash Flow per Share 2 1.090 0.1700 8.210 1.350 1.120 1.660
Capex 1 0.62 0.48 0.01 - - -
Capex / Sales 4.72% 45.63% 0.01% - - -
Announcement Date 4/30/19 5/5/20 5/8/21 4/20/22 4/6/23 4/24/24
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Holding Companies

1st Jan change Capi.
INVESTOR AB Stock Investor AB
+18.32% 77.36B
KOÇ HOLDING Stock Koç Holding
+65.51% 18.24B
INVESTMENT AB LATOUR Stock Investment AB Latour
+4.96% 16.24B
AB INDUSTRIVÄRDEN Stock AB Industrivärden
+7.51% 14.06B
L E LUNDBERGFÖRETAGEN AB Stock L E Lundbergföretagen AB
+0.42% 12.58B
HAL TRUST Stock HAL Trust
+7.38% 11.87B
BAJAJ HOLDINGS & INVESTMENT LIMITED Stock Bajaj Holdings & Investment Limited
+6.57% 10.99B
MERITZ FINANCIAL GROUP INC. Stock Meritz Financial Group Inc.
+33.84% 10.26B
GROUPE BRUXELLES LAMBERT SA Stock Groupe Bruxelles Lambert SA
+0.11% 9.91B
Other Holding Companies
  1. Stock Market
  2. Equities
  3. 2INV Stock
  4. EXN Stock
  5. Financials Expedeon
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW