Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.49 USD | -1.32% | +4.93% | -14.86% |
May. 09 | Transcript : Wallbox N.V., Q1 2024 Earnings Call, May 09, 2024 | |
May. 08 | Renault: new Master now available to order | CF |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 2,631 | 612.5 | 342 | 315.4 | - | - |
Enterprise Value (EV) 1 | 2,586 | 696.8 | 342 | 416 | 439.4 | 399.7 |
P/E ratio | -7.82 x | -8.58 x | -2.69 x | -3.95 x | -12 x | -19.9 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 33.4 x | 3.91 x | 2.2 x | 1.25 x | 0.73 x | 0.5 x |
EV / Revenue | 32.8 x | 4.44 x | 2.2 x | 1.65 x | 1.02 x | 0.63 x |
EV / EBITDA | -51.6 x | -7.4 x | -4.26 x | -20 x | 12.5 x | 5.66 x |
EV / FCF | -30.6 x | -3.68 x | - | -5.76 x | -74.2 x | 11.9 x |
FCF Yield | -3.26% | -27.1% | - | -17.4% | -1.35% | 8.37% |
Price to Book | 19.2 x | 3.18 x | - | - | - | - |
Nbr of stocks (in thousands) | 160,991 | 171,093 | 195,418 | 211,694 | - | - |
Reference price 2 | 16.34 | 3.580 | 1.750 | 1.490 | 1.490 | 1.490 |
Announcement Date | 3/16/22 | 3/1/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 23.27 | 78.77 | 156.9 | 155.8 | 252.1 | 429.5 | 635.4 |
EBITDA 1 | - | -50.13 | -94.19 | -80.36 | -20.85 | 35.09 | 70.65 |
EBIT 1 | - | -63.01 | -145.9 | -115.9 | -74.35 | -23.84 | -0.2695 |
Operating Margin | - | -79.99% | -93.01% | -74.38% | -29.49% | -5.55% | -0.04% |
Earnings before Tax (EBT) | - | - | -73.58 | -122.5 | - | - | - |
Net income 1 | - | - | -68.23 | -121.7 | -79.3 | -26.38 | -15.62 |
Net margin | - | - | -43.5% | -78.13% | -31.45% | -6.14% | -2.46% |
EPS 2 | -35.42 | -2.091 | -0.4172 | -0.6515 | -0.3770 | -0.1240 | -0.0750 |
Free Cash Flow 1 | - | -84.4 | -189.1 | - | -72.24 | -5.926 | 33.46 |
FCF margin | - | -107.15% | -120.59% | - | -28.65% | -1.38% | 5.27% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 47.35% |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 7/14/21 | 3/16/22 | 3/1/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 S1 | 2025 S2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 22 | 28.55 | 40.94 | 65.39 | 45.55 | 39.81 | 84.48 | 38.62 | 36.18 | 71.87 | 46.86 | 82.07 | 46.44 | 59.44 | 139.6 | 67.11 | 79.12 | 192.2 | 29.7 | 183.3 | 207 |
EBITDA 1 | -22.71 | -19.9 | -16.1 | -53.49 | -20.67 | -31.04 | -34.99 | - | - | -58.35 | -15.91 | -33.89 | -7.004 | -3.178 | -1.858 | -0.7 | 4.978 | 14.41 | 10.83 | 9.863 | 13.19 |
EBIT 1 | - | - | -38.4 | -61.2 | -30.88 | -46.26 | -78.16 | - | - | -71.43 | -11.98 | -42.62 | -21.89 | -17.24 | -15.56 | -14.82 | -11.96 | 0.5744 | - | -4.11 | -0.9256 |
Operating Margin | - | - | -93.8% | -93.6% | -67.8% | -116.2% | -92.52% | - | - | -99.39% | -25.56% | -51.93% | -40.17% | -29% | -11.14% | -22.08% | -15.12% | 0.3% | - | -2.24% | -0.45% |
Earnings before Tax (EBT) | - | - | - | - | - | -33.73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | - | - | -8.382 | - | -29.46 | -58.79 | - | - | -74.63 | - | -45 | - | -18.1 | -22.09 | -16.48 | -16.38 | -6.046 | - | -10.35 | -6.843 |
Net margin | - | - | - | -12.82% | - | -73.99% | -69.59% | - | - | -103.84% | - | -54.83% | - | -30.45% | -15.82% | -24.56% | -20.7% | -3.15% | - | -5.65% | -3.31% |
EPS | - | - | - | -0.0482 | - | - | -0.3629 | - | - | - | - | -0.2140 | - | -0.0860 | -0.1080 | -0.0750 | -0.0750 | -0.0330 | - | -0.0430 | -0.0330 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/4/21 | 3/16/22 | 8/10/22 | 8/10/22 | 11/14/22 | 3/1/23 | 3/1/23 | 5/4/23 | 9/28/23 | 9/28/23 | 2/28/24 | 2/28/24 | 5/9/24 | - | - | - | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | 84.3 | - | 101 | 124 | 84.3 |
Net Cash position 1 | - | 45 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | -0.8953 x | - | -4.822 x | 3.534 x | 1.193 x |
Free Cash Flow 1 | - | -84.4 | -189 | - | -72.2 | -5.93 | 33.5 |
ROE (net income / shareholders' equity) | - | -67.1% | -70.5% | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | 0.8500 | 1.120 | - | - | - | - |
Cash Flow per Share | - | - | -0.9100 | - | - | - | - |
Capex 1 | - | 11.2 | 41.1 | - | 14.7 | 19 | 23.1 |
Capex / Sales | - | 14.28% | 26.18% | - | 5.81% | 4.42% | 3.64% |
Announcement Date | 7/14/21 | 3/16/22 | 3/1/23 | 2/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-14.86% | 320M | |
+1.55% | 149B | |
+26.06% | 141B | |
+37.13% | 132B | |
+15.98% | 64.53B | |
+1.16% | 38.87B | |
+101.56% | 36.42B | |
+7.40% | 32.41B | |
-13.12% | 30.91B | |
+7.44% | 29.41B |
- Stock Market
- Equities
- WBX Stock
- Financials Wallbox N.V.