Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
19.7 EUR | -1.01% | -5.06% | +20.86% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 336.7 | 293.4 | 227.5 | 175.5 | 100.7 | 121.1 | - |
Enterprise Value (EV) 1 | 309.3 | 268.6 | 201.8 | 149.8 | 100.7 | 100.7 | 98.81 |
P/E ratio | 23.5 x | 53.7 x | 41.3 x | 24.1 x | 12.3 x | 14 x | 11.3 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 4.95 x | 8.34 x | 5.86 x | 3.77 x | 2.1 x | 2.29 x | 1.86 x |
EV / Revenue | 4.55 x | 7.64 x | 5.2 x | 3.21 x | 2.1 x | 1.9 x | 1.52 x |
EV / EBITDA | 13.3 x | 31.1 x | - | - | 8.15 x | 6.8 x | 5.58 x |
EV / FCF | 14.3 x | -190 x | - | - | - | 56 x | 42 x |
FCF Yield | 6.99% | -0.53% | - | - | - | 1.79% | 2.38% |
Price to Book | 3.28 x | 2.74 x | - | - | - | 0.88 x | 0.83 x |
Nbr of stocks (in thousands) | 6,167 | 6,145 | 6,183 | 6,168 | 6,177 | 6,148 | - |
Reference price 2 | 54.60 | 47.75 | 36.80 | 28.45 | 16.30 | 19.70 | 19.70 |
Announcement Date | 4/6/20 | 4/30/21 | 4/1/22 | 4/3/23 | 4/4/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 68 | 35.17 | 38.81 | 46.61 | 47.98 | 52.9 | 65.15 |
EBITDA 1 | 23.3 | 8.622 | - | - | 12.36 | 14.8 | 17.7 |
EBIT 1 | 20 | 6.595 | 8.032 | 8.371 | 7.449 | 9.9 | 11.8 |
Operating Margin | 29.41% | 18.75% | 20.7% | 17.96% | 15.52% | 18.71% | 18.11% |
Earnings before Tax (EBT) 1 | 20 | 6.595 | - | - | 7.428 | 10.3 | 14.8 |
Net income 1 | 14 | 5.447 | 5.479 | 7.287 | 8.191 | 8.6 | 10.65 |
Net margin | 20.59% | 15.49% | 14.12% | 15.63% | 17.07% | 16.26% | 16.35% |
EPS 2 | 2.320 | 0.8900 | 0.8900 | 1.180 | 1.330 | 1.410 | 1.740 |
Free Cash Flow 1 | 21.63 | -1.41 | - | - | - | 1.8 | 2.35 |
FCF margin | 31.81% | -4.01% | - | - | - | 3.4% | 3.61% |
FCF Conversion (EBITDA) | 92.83% | - | - | - | - | 12.16% | 13.28% |
FCF Conversion (Net income) | 154.5% | - | - | - | - | 20.93% | 22.07% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 4/6/20 | 4/30/21 | 4/1/22 | 4/3/23 | 4/4/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | 27.4 | 24.9 | 25.7 | 25.7 | - | 20.4 | 22.3 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | 21.6 | -1.41 | - | - | - | 1.8 | 2.35 |
ROE (net income / shareholders' equity) | 14.9% | 5.18% | 4.99% | 6.28% | - | 6.3% | 7.25% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | 16.70 | 17.40 | - | - | - | 22.30 | 23.80 |
Cash Flow per Share 2 | 2.500 | 1.620 | 0.5500 | 1.440 | - | 2.200 | 2.690 |
Capex 1 | - | 6.97 | - | - | - | 9.6 | 9.95 |
Capex / Sales | - | 19.83% | - | - | - | 18.15% | 15.27% |
Announcement Date | 4/6/20 | 4/30/21 | 4/1/22 | 4/3/23 | 4/4/24 | - | - |
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. | |
---|---|---|
+20.86% | 130M | |
+0.55% | 15.19B | |
+31.99% | 5.21B | |
-12.89% | 4.79B | |
-10.92% | 4.61B | |
-11.51% | 4.41B | |
+10.91% | 4.22B | |
+37.38% | 3.75B | |
+15.59% | 3.89B | |
-3.02% | 3.21B |
- Stock Market
- Equities
- ALMDG Stock
- Financials MGI Digital Technology