Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.24 EUR | -15.53% | -15.76% | +27.57% |
May. 03 | ITALY GROWTH WINNERS & LOSERS: Sciuker Frames tops; goes down expert.ai | AN |
Apr. 24 | Expert.ai improves revenues in 2023 along with Ebitda and Ebit | AN |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 41.45 | 122.2 | 131.5 | 115.5 | 32.57 | 85.47 | 85.47 | - |
Enterprise Value (EV) 1 | 53.85 | 125 | 110.7 | 114.8 | 48.37 | 106.2 | 107.1 | 105 |
P/E ratio | -11 x | -122 x | -24.3 x | -7.48 x | -1.47 x | -8.27 x | -62 x | 41.3 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.44 x | 3.87 x | 4.68 x | 3.72 x | 1.03 x | 2.62 x | 2.42 x | 2.13 x |
EV / Revenue | 1.88 x | 3.95 x | 3.94 x | 3.69 x | 1.53 x | 3.26 x | 3.03 x | 2.62 x |
EV / EBITDA | 11.6 x | 22.7 x | -57.7 x | -12.1 x | -3.36 x | -152 x | 13.4 x | 9.13 x |
EV / FCF | -16.1 x | -26.5 x | -10.6 x | -6.57 x | -2.51 x | -177 x | 38.2 x | 22.8 x |
FCF Yield | -6.21% | -3.78% | -9.44% | -15.2% | -39.8% | -0.57% | 2.62% | 4.38% |
Price to Book | - | - | - | - | 2.19 x | - | - | - |
Nbr of stocks (in thousands) | 35,580 | 39,923 | 50,777 | 51,459 | 52,790 | 68,925 | 68,925 | - |
Reference price 2 | 1.165 | 3.060 | 2.590 | 2.245 | 0.6170 | 1.240 | 1.240 | 1.240 |
Announcement Date | 3/26/19 | 3/27/20 | 3/29/21 | 3/29/22 | 3/30/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 28.7 | 31.6 | 28.1 | 31.08 | 31.67 | 32.6 | 35.3 | 40.1 |
EBITDA 1 | 4.638 | 5.5 | -1.919 | -9.477 | -14.38 | -0.7 | 8 | 11.5 |
EBIT 1 | -3.229 | -2.878 | -9.511 | -17.23 | -23.08 | -9.6 | -0.5 | 3.2 |
Operating Margin | -11.25% | -9.11% | -33.85% | -55.42% | -72.86% | -29.45% | -1.42% | 7.98% |
Earnings before Tax (EBT) | -3.131 | -0.78 | -6.373 | -15.65 | -24.26 | - | - | - |
Net income 1 | -3.781 | -0.983 | -5.424 | -15.72 | -23.78 | -9.7 | -1.3 | 2.1 |
Net margin | -13.18% | -3.11% | -19.31% | -50.59% | -75.08% | -29.75% | -3.68% | 5.24% |
EPS 2 | -0.1054 | -0.0250 | -0.1068 | -0.3000 | -0.4200 | -0.1500 | -0.0200 | 0.0300 |
Free Cash Flow 1 | -3.347 | -4.72 | -10.44 | -17.47 | -19.26 | -0.6 | 2.8 | 4.6 |
FCF margin | -11.66% | -14.94% | -37.17% | -56.2% | -60.81% | -1.84% | 7.93% | 11.47% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 35% | 40% |
FCF Conversion (Net income) | - | - | - | - | - | - | - | 219.05% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 3/26/19 | 3/27/20 | 3/29/21 | 3/29/22 | 3/30/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 12.4 | 2.81 | - | - | 15.8 | 20.7 | 21.6 | 19.5 |
Net Cash position 1 | - | - | 20.9 | 0.7 | - | - | - | - |
Leverage (Debt/EBITDA) | 2.675 x | 0.5101 x | - | - | -1.099 x | -29.57 x | 2.7 x | 1.696 x |
Free Cash Flow 1 | -3.35 | -4.72 | -10.4 | -17.5 | -19.3 | -0.6 | 2.8 | 4.6 |
ROE (net income / shareholders' equity) | -22% | - | - | - | -96.2% | - | - | 16.6% |
ROA (Net income/ Total Assets) | -6.8% | - | - | - | - | - | - | 5.1% |
Assets 1 | 55.58 | - | - | - | - | - | - | 41.18 |
Book Value Per Share | - | - | - | - | 0.2800 | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 5.49 | 6.64 | 8.06 | 10.3 | 9.88 | 7.8 | 7.2 | 8 |
Capex / Sales | 19.13% | 21.02% | 28.68% | 33.08% | 31.2% | 23.93% | 20.4% | 19.95% |
Announcement Date | 3/26/19 | 3/27/20 | 3/29/21 | 3/29/22 | 3/30/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+27.57% | 92.07M | |
-18.51% | 218B | |
-7.35% | 67.86B | |
-5.13% | 55.36B | |
-11.62% | 46.03B | |
+2.38% | 41.53B | |
-5.30% | 34.64B | |
-11.95% | 27.89B | |
+88.38% | 24.73B | |
+0.46% | 21.01B |
- Stock Market
- Equities
- EXSY Stock
- Financials Expert.ai S.p.A.