Financials Voltabox AG Xetra

Equities

VBX

DE000A2E4LE9

Electrical Components & Equipment

Market Closed - Xetra 11:36:28 2024-04-26 am EDT 5-day change 1st Jan Change
1.16 EUR +4.50% Intraday chart for Voltabox AG +5.45% -7.20%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 373.1 186.7 92.73 62.59 24.18 19.15
Enterprise Value (EV) 1 274.5 162.2 102.4 74.07 24.02 18.67
P/E ratio 27.4 x 73.8 x -0.91 x -1.69 x -1.88 x -4.69 x
Yield - 0.25% - - - -
Capitalization / Revenue 11.5 x 2.67 x 1.44 x 2.8 x 6.55 x 6.42 x
EV / Revenue 8.44 x 2.32 x 1.59 x 3.31 x 6.51 x 6.26 x
EV / EBITDA 157 x 24.5 x -1.53 x -2.23 x -3.35 x -6.46 x
EV / FCF -8.47 x -2.66 x -9.1 x 6.29 x -4.67 x -9.65 x
FCF Yield -11.8% -37.6% -11% 15.9% -21.4% -10.4%
Price to Book 2.41 x 1.21 x 1.79 x 4.07 x 14.1 x 11.1 x
Nbr of stocks (in thousands) 15,825 15,825 15,825 15,825 15,825 17,408
Reference price 2 23.58 11.80 5.860 3.955 1.528 1.100
Announcement Date 3/20/18 4/1/19 8/20/20 7/20/21 4/28/22 4/27/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 32.54 69.91 64.4 22.36 3.691 2.983
EBITDA 1 1.744 6.62 -67.04 -33.22 -7.172 -2.888
EBIT 1 0.62 4.889 -74.04 -34.75 -7.495 -2.923
Operating Margin 1.91% 6.99% -114.98% -155.41% -203.06% -97.99%
Earnings before Tax (EBT) 1 9.811 5.464 -107.8 -39.25 -10.01 -3.961
Net income 1 9.692 2.579 -101.9 -37.05 -12.84 -3.961
Net margin 29.79% 3.69% -158.28% -165.71% -347.85% -132.79%
EPS 2 0.8600 0.1600 -6.441 -2.341 -0.8113 -0.2344
Free Cash Flow 1 -32.42 -61.04 -11.25 11.78 -5.142 -1.934
FCF margin -99.66% -87.3% -17.47% 52.7% -139.31% -64.85%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 0.0300 - - - -
Announcement Date 3/20/18 4/1/19 8/20/20 7/20/21 4/28/22 4/27/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 9.69 11.5 - -
Net Cash position 1 98.6 24.5 - - 0.16 0.48
Leverage (Debt/EBITDA) - - -0.1445 x -0.3458 x - -
Free Cash Flow 1 -32.4 -61 -11.3 11.8 -5.14 -1.93
ROE (net income / shareholders' equity) 12.1% 1.68% -98.8% -110% -117% -229%
ROA (Net income/ Total Assets) 0.37% 1.75% -34.2% -33.6% -20.4% -29.6%
Assets 1 2,624 147.4 298.1 110.3 62.82 13.37
Book Value Per Share 2 9.790 9.760 3.270 0.9700 0.1100 0.1000
Cash Flow per Share 2 6.490 1.780 0.3200 0.1500 0.0300 0.0500
Capex 1 0.98 1.62 6.34 2.22 0.29 0.31
Capex / Sales 3.02% 2.32% 9.84% 9.92% 7.88% 10.39%
Announcement Date 3/20/18 4/1/19 8/20/20 7/20/21 4/28/22 4/27/23
1EUR in Million2EUR
Estimates