Financials Harvest Technology p.l.c.

Equities

HRV

MT0002370105

IT Services & Consulting

End-of-day quote Malta S.E. 06:00:00 2024-02-11 pm EST 5-day change 1st Jan Change
1.18 EUR +63.89% Intraday chart for Harvest Technology p.l.c. -.--% -1.67%

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 33.72 33.03 32.8
Enterprise Value (EV) 1 33.87 30.84 30.67
P/E ratio 11.1 x 12.3 x 24.5 x
Yield 5.68% 3.03% 2.43%
Capitalization / Revenue 1.75 x 2.1 x 2.02 x
EV / Revenue 1.76 x 1.96 x 1.88 x
EV / EBITDA 6.94 x 7.35 x 13.2 x
EV / FCF 11.3 x 10.2 x 25.6 x
FCF Yield 8.86% 9.76% 3.91%
Price to Book 2.79 x 2.47 x 2.41 x
Nbr of stocks (in thousands) 22,781 22,781 22,781
Reference price 2 1.480 1.450 1.440
Announcement Date 3/26/21 4/8/22 4/13/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 13.09 15.57 16.05 19.22 15.75 16.28
EBITDA 1 1.179 1.355 3.604 4.882 4.193 2.315
EBIT 1 0.9632 0.9674 3.225 4.434 3.962 2.083
Operating Margin 7.36% 6.21% 20.09% 23.07% 25.16% 12.8%
Earnings before Tax (EBT) 1 0.8862 0.9286 3.036 4.499 4.003 2.063
Net income 1 0.3246 0.5807 2.089 3.041 2.694 1.341
Net margin 2.48% 3.73% 13.01% 15.82% 17.1% 8.24%
EPS 2 0.0142 0.0255 0.0917 0.1335 0.1182 0.0589
Free Cash Flow 1 -0.0927 -0.1413 4.313 3.001 3.01 1.199
FCF margin -0.71% -0.91% 26.88% 15.62% 19.11% 7.37%
FCF Conversion (EBITDA) - - 119.69% 61.47% 71.78% 51.79%
FCF Conversion (Net income) - - 206.5% 98.69% 111.73% 89.39%
Dividend per Share 2 0.0440 0.0330 0.0180 0.0840 0.0440 0.0350
Announcement Date 11/20/19 11/20/19 4/24/20 3/26/21 4/8/22 4/13/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 3.91 4.55 2.1 0.15 - -
Net Cash position 1 - - - - 2.19 2.14
Leverage (Debt/EBITDA) 3.316 x 3.357 x 0.5823 x 0.0312 x - -
Free Cash Flow 1 -0.09 -0.14 4.31 3 3.01 1.2
ROE (net income / shareholders' equity) 3.36% 6.19% 21.3% 27.1% 21.1% 9.94%
ROA (Net income/ Total Assets) 3.4% 3.13% 9.92% 13.3% 11.5% 5.94%
Assets 1 9.556 18.53 21.06 22.83 23.52 22.6
Book Value Per Share 2 0.4200 0.4000 0.4500 0.5300 0.5900 0.6000
Cash Flow per Share 2 0.0400 0.0400 0.0900 0.1100 0.1300 0.1200
Capex 1 0.11 0.07 0.06 0.04 0 0.07
Capex / Sales 0.81% 0.44% 0.37% 0.22% 0.01% 0.44%
Announcement Date 11/20/19 11/20/19 4/24/20 3/26/21 4/8/22 4/13/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. HRV Stock
  4. Financials Harvest Technology p.l.c.