SPINDOX S.P.A. |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.06 EUR | +0.22% |
|
+0.44% | -0.44% |
| Mar. 29 | Spindox parts ways with founder and former CEO Foglino and Gestri | AN |
| Mar. 29 | Spindox closes 2023 at slight loss, financial expenses weigh | AN |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 109.8 | 47.14 | 49.49 | 49.49 | - |
| Enterprise Value (EV) 1 | 109.2 | 51.06 | 53.68 | 48.76 | 49.49 |
| P/E ratio | - | - | 14 x | 12 x | - |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 1.62 x | 0.59 x | 0.51 x | 0.46 x | 0.39 x |
| EV / Revenue | 1.61 x | 0.64 x | 0.55 x | 0.45 x | 0.39 x |
| EV / EBITDA | 20.6 x | 8.09 x | 6.87 x | 5.41 x | 4.63 x |
| EV / FCF | 13.7 x | - | -153 x | 17.9 x | 19.4 x |
| FCF Yield | 7.32% | - | -0.65% | 5.58% | 5.15% |
| Price to Book | - | 3.72 x | 3.05 x | 2.44 x | - |
| Nbr of stocks (in thousands) | 6,000 | 5,482 | 5,475 | 5,475 | - |
| Reference price 2 | 18.30 | 8.600 | 9.040 | 9.040 | 9.040 |
| Announcement Date | 3/30/22 | 3/28/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 57.39 | 67.79 | 79.52 | 97.62 | 107.6 | 125.8 |
| EBITDA 1 | - | 5.3 | 6.313 | 7.815 | 9.007 | 10.7 |
| EBIT 1 | - | 3.979 | 2.624 | 4.76 | 5.437 | 6.6 |
| Operating Margin | - | 5.87% | 3.3% | 4.88% | 5.05% | 5.25% |
| Earnings before Tax (EBT) 1 | - | - | 1.938 | 3.91 | 6.023 | - |
| Net income 1 | 1.506 | - | - | 0.85 | - | - |
| Net margin | 2.62% | - | - | 0.87% | - | - |
| EPS 2 | - | - | - | 0.6461 | 0.7529 | - |
| Free Cash Flow 1 | - | 7.989 | - | -0.35 | 2.72 | 2.55 |
| FCF margin | - | 11.78% | - | -0.36% | 2.53% | 2.03% |
| FCF Conversion (EBITDA) | - | 150.73% | - | - | 30.2% | 23.83% |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 4/14/21 | 3/30/22 | 3/28/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 3.92 | 4.19 | - | - |
| Net Cash position 1 | - | 0.6 | - | - | 0.73 | - |
| Leverage (Debt/EBITDA) | - | - | 0.6209 x | 0.5362 x | - | - |
| Free Cash Flow 1 | - | 7.99 | - | -0.35 | 2.72 | 2.55 |
| ROE (net income / shareholders' equity) | - | 29.3% | 7.21% | 29.1% | 26.2% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 2.310 | 2.960 | 3.710 | - |
| Cash Flow per Share 2 | - | - | - | 1.060 | 1.210 | - |
| Capex 1 | - | 1.54 | - | 5.18 | 4 | 3 |
| Capex / Sales | - | 2.27% | - | 5.31% | 3.72% | 2.38% |
| Announcement Date | 4/14/21 | 3/30/22 | 3/28/23 | - | - | - |
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
2
Last Close Price
9.04
EUR
Average target price
15.65
EUR
Spread / Average Target
+73.12%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.44% | 53.35M | |
| -11.47% | 195B | |
| +4.84% | 173B | |
| +2.95% | 155B | |
| +5.22% | 100B | |
| +10.64% | 79.97B | |
| +22.42% | 75.6B | |
| -7.49% | 71.69B | |
| -20.06% | 53.13B | |
| -10.40% | 43.19B |
- Stock Market
- Equities
- SPN Stock
- Financials Spindox S.p.A.