Stock SHWK SHS VIVEON AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials SHS VIVEON AG

Equities

SHWK

DE000A0XFWK2

IT Services & Consulting

Delayed Xetra
Other stock markets
 09:51:06 2024-05-28 am EDT 		5-day change 1st Jan Change
2.98 EUR -0.67% Intraday chart for SHS VIVEON AG -0.67% +55.21%
May. 02 Sidetrade to Launch Public Tender Offer for Remaining SHS Viveon Shares MT
May. 02 Sidetrade SA supervisory board signed a business combination agreement to acquire remaining 31.6% stake in SHS VIVEON AG for ?2.4 million. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 21.34 23.9 25.41 3.836 4.782 7.473 - -
Enterprise Value (EV) 1 21.34 23.9 25.41 1.681 4.782 7.473 7.473 7.473
P/E ratio - - - - - 100 x 50 x 27.3 x
Yield - 0.89% - - - - - -
Capitalization / Revenue 1.76 x 2.03 x 2.32 x 0.42 x 0.54 x 0.84 x 0.79 x 0.75 x
EV / Revenue 1.76 x 2.03 x 2.32 x 0.42 x 0.54 x 0.84 x 0.79 x 0.75 x
EV / EBITDA 14.1 x 14.1 x 38.6 x -1.41 x 154 x 37.4 x 14.9 x 10.7 x
EV / FCF 19 x 21.3 x -79.5 x -1.28 x -27.2 x -9.34 x -24.9 x -74.7 x
FCF Yield 5.26% 4.69% -1.26% -78.4% -3.68% -10.7% -4.01% -1.34%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 2,134 2,134 2,153 2,491 2,491 2,491 - -
Reference price 2 10.00 11.20 11.80 1.540 1.920 3.000 3.000 3.000
Announcement Date 5/7/20 5/5/21 3/30/22 5/2/23 4/25/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12.14 11.8 10.96 9.124 8.854 8.9 9.4 10
EBITDA 1 1.518 1.696 0.659 -2.729 0.031 0.2 0.5 0.7
EBIT 1 1.095 1.45 0.3451 -3.163 -2.264 0.1 0.2 0.4
Operating Margin 9.02% 12.29% 3.15% -34.67% -25.57% 1.12% 2.13% 4%
Earnings before Tax (EBT) 1 - - - -3.182 -2.271 0.1 0.2 0.4
Net income 1 - - - -3.126 -2.278 0.1 0.2 0.3
Net margin - - - -34.26% -25.72% 1.12% 2.13% 3%
EPS 2 - - - - - 0.0300 0.0600 0.1100
Free Cash Flow 1 1.123 1.12 -0.3196 -3.008 -0.176 -0.8 -0.3 -0.1
FCF margin 9.25% 9.49% -2.92% -32.96% -1.99% -8.99% -3.19% -1%
FCF Conversion (EBITDA) 74.01% 66.04% - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - 0.1000 - - - - - -
Announcement Date 5/7/20 5/5/21 3/30/22 5/2/23 4/25/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - 2.15 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1.12 1.12 -0.32 -3.01 -0.18 -0.8 -0.3 -0.1
ROE (net income / shareholders' equity) - - - -64.5% - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 0.28 0.05 1.39 1.52 0.37 0.5 0.5 0.5
Capex / Sales 2.28% 0.43% 12.66% 16.65% 4.16% 5.62% 5.32% 5%
Announcement Date 5/7/20 5/5/21 3/30/22 5/2/23 4/25/24 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for SHS VIVEON AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
3 EUR
Average target price
3 EUR
Spread / Average Target
0.00%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
SHS VIVEON AG Stock SHS VIVEON AG
+55.21% 8.11M
ACCENTURE PLC Stock Accenture plc
-14.95% 189B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.23% 167B
IBM Stock IBM
+4.38% 157B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+5.89% 102B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+35.64% 85.01B
RELX PLC Stock RELX PLC
+10.32% 83.93B
INFOSYS LIMITED Stock Infosys Limited
-4.92% 73.3B
SNOWFLAKE INC. Stock Snowflake Inc.
-22.35% 52.32B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.35% 44.09B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. SHWK Stock
  4. Financials SHS VIVEON AG