Financials Mobotix AG

Equities

MBQ

DE0005218309

Computer Hardware

Market Closed - Xetra 11:38:55 2024-04-26 am EDT 5-day change 1st Jan Change
1.08 EUR -6.90% Intraday chart for Mobotix AG -6.90% -40.98%

Valuation

Fiscal Period: September 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 114.3 80.89 98.69 44.89 14.22 - -
Enterprise Value (EV) 1 129.9 102.3 123.3 81.3 26.62 26.62 25.62
P/E ratio 129 x 17.3 x -1,596 x -11.8 x -21.6 x 27 x 7.2 x
Yield 0.46% 0.65% 0.53% - 3.7% 3.7% 3.7%
Capitalization / Revenue 1.64 x 1.15 x 1.58 x 0.8 x 0.26 x 0.23 x 0.21 x
EV / Revenue 1.86 x 1.45 x 1.98 x 1.45 x 0.49 x 0.42 x 0.38 x
EV / EBITDA 30.4 x 11.7 x 40.1 x -21.3 x 5.55 x 4.29 x 3.16 x
EV / FCF - -19.9 x -49 x -8.72 x 38 x 44.4 x 17.1 x
FCF Yield - -5.04% -2.04% -11.5% 2.63% 2.25% 5.86%
Price to Book 4.29 x 2.63 x - - - - -
Nbr of stocks (in thousands) 13,143 13,153 13,159 13,166 13,166 - -
Reference price 2 8.700 6.150 7.500 3.410 1.080 1.080 1.080
Announcement Date 12/30/19 11/30/20 1/4/22 1/3/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2024 2025 2026
Net sales 1 69.9 70.35 62.42 56.04 54.4 62.9 68
EBITDA 1 4.271 8.758 3.077 -3.811 4.8 6.2 8.1
EBIT 1 1.958 6.172 0.229 -7.46 0.5 1.9 3.8
Operating Margin 2.8% 8.77% 0.37% -13.31% 0.92% 3.02% 5.59%
Earnings before Tax (EBT) 1 1.792 5.927 -0.032 -7.766 -1 0.6 2.6
Net income 1 0.884 4.677 -0.062 -6.313 -0.7 0.5 1.9
Net margin 1.26% 6.65% -0.1% -11.27% -1.29% 0.79% 2.79%
EPS 2 0.0672 0.3554 -0.004700 -0.2900 -0.0500 0.0400 0.1500
Free Cash Flow 1 - -5.152 -2.516 -9.323 0.7 0.6 1.5
FCF margin - -7.32% -4.03% -16.64% 1.29% 0.95% 2.21%
FCF Conversion (EBITDA) - - - - 14.58% 9.68% 18.52%
FCF Conversion (Net income) - - - - - 120% 78.95%
Dividend per Share 2 0.0400 0.0400 0.0400 - 0.0400 0.0400 0.0400
Announcement Date 12/30/19 11/30/20 1/4/22 1/3/23 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2024 2025 2026
Net Debt 1 15.5 21.4 24.7 36.4 12.4 12.4 11.4
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 3.635 x 2.447 x 8.011 x -9.552 x 2.583 x 2 x 1.407 x
Free Cash Flow 1 - -5.15 -2.52 -9.32 0.7 0.6 1.5
ROE (net income / shareholders' equity) 2.23% 16.3% -0.2% -23.4% -3.8% 2.8% 10.9%
ROA (Net income/ Total Assets) - 7.97% -0.09% -7.94% -0.9% 0.6% 2.4%
Assets 1 - 58.7 67.25 79.47 77.78 83.33 79.17
Book Value Per Share 2.030 2.340 - - - - -
Cash Flow per Share - - - - - - -
Capex 1 - 4.63 5.58 4.9 5 5.5 5.5
Capex / Sales - 6.58% 8.94% 8.74% 9.19% 8.74% 8.09%
Announcement Date 12/30/19 11/30/20 1/4/22 1/3/23 - - -
1EUR in Million
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.08 EUR
Average target price
1.2 EUR
Spread / Average Target
+11.11%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MBQ Stock
  4. Financials Mobotix AG