SMARTPHOTO GROUP NV |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.6 EUR | -3.97% |
|
-4.32% | -10.14% |
| Mar. 04 | Smartphoto Group NV Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Smartphoto Group NV Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 63.7 | 113.8 | 121.6 | 119.9 | 106.5 | 98.35 | - | - |
| Enterprise Value (EV) 1 | 63.7 | 113.8 | 104.6 | 119.9 | 106.5 | 75.05 | 71.75 | 98.35 |
| P/E ratio | - | - | 23.3 x | 23.3 x | 15.4 x | 15.6 x | 14.6 x | - |
| Yield | - | - | - | - | - | 4.37% | 4.8% | - |
| Capitalization / Revenue | 1.24 x | 1.85 x | - | - | 1.38 x | 1.22 x | 1.15 x | 1.09 x |
| EV / Revenue | 1.24 x | 1.85 x | - | - | 1.38 x | 0.93 x | 0.84 x | 1.09 x |
| EV / EBITDA | 7.25 x | 9.59 x | 9.96 x | - | 8.11 x | 5.48 x | 4.95 x | - |
| EV / FCF | - | 11.3 x | 33.6 x | - | - | 9.38 x | 9.2 x | 10.7 x |
| FCF Yield | - | 8.86% | 2.98% | - | - | 10.7% | 10.9% | 9.35% |
| Price to Book | - | - | 2.49 x | - | - | 2.3 x | 2.13 x | - |
| Nbr of stocks (in thousands) | 3,932 | 3,792 | 3,743 | 3,690 | 3,599 | 3,550 | - | - |
| Reference price 2 | 16.20 | 30.00 | 32.50 | 32.50 | 29.60 | 27.70 | 27.70 | 27.70 |
| Announcement Date | 3/3/20 | 3/4/21 | 3/3/22 | 4/7/23 | 4/10/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 51.47 | 61.36 | - | - | 77.35 | 80.7 | 85.4 | 90.3 |
| EBITDA 1 | 8.79 | 11.86 | 10.51 | - | 13.13 | 13.7 | 14.5 | - |
| EBIT 1 | - | - | 7.433 | - | 9.207 | 9.7 | 10.4 | 11 |
| Operating Margin | - | - | - | - | 11.9% | 12.02% | 12.18% | 12.18% |
| Earnings before Tax (EBT) 1 | - | - | 6.921 | - | 8.824 | 8.3 | 8.9 | - |
| Net income 1 | - | - | 5.5 | 5.49 | 6.928 | 6.6 | 7.1 | - |
| Net margin | - | - | - | - | 8.96% | 8.18% | 8.31% | - |
| EPS 2 | - | - | 1.395 | 1.393 | 1.923 | 1.770 | 1.900 | - |
| Free Cash Flow 1 | - | 10.08 | 3.116 | - | - | 8 | 7.8 | 9.2 |
| FCF margin | - | 16.42% | - | - | - | 9.91% | 9.13% | 10.19% |
| FCF Conversion (EBITDA) | - | 84.98% | 29.66% | - | - | 58.39% | 53.79% | - |
| FCF Conversion (Net income) | - | - | 56.65% | - | - | 121.21% | 109.86% | - |
| Dividend per Share 2 | - | - | - | - | - | 1.210 | 1.330 | - |
| Announcement Date | 3/3/20 | 3/4/21 | 3/3/22 | 4/7/23 | 4/10/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 17 | - | - | 23.3 | 26.6 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 10.1 | 3.12 | - | - | 8 | 7.8 | 9.2 |
| ROE (net income / shareholders' equity) | - | - | 11.7% | - | - | 14.5% | 14.4% | 14.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 13.00 | - | - | 12.00 | 13.00 | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | 2.49 | 3.27 | - | - | 4.4 | 5.6 | 5 |
| Capex / Sales | - | 4.06% | - | - | - | 5.45% | 6.56% | 5.54% |
| Announcement Date | 3/3/20 | 3/4/21 | 3/3/22 | 4/7/23 | 4/10/24 | - | - | - |
1EUR in Million2EUR
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
27.7
EUR
Average target price
38
EUR
Spread / Average Target
+37.18%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.14% | 106M | |
| -4.34% | 16.11B | |
| +12.99% | 4.36B | |
| +30.14% | 3.22B | |
| +12.60% | 2.05B | |
| +12.13% | 1.69B | |
| +40.34% | 1.26B | |
| +5.42% | 1.18B | |
| -13.41% | 1.14B | |
| +3.63% | 1.07B |
- Stock Market
- Equities
- SMAR Stock
- Financials Smartphoto Group NV