Financials Wedia

Equities

ALWED

FR0010688440

Software

Real-time Euronext Paris Other stock markets 08:05:28 2024-06-03 am EDT			5-day change	1st Jan Change
25.8 ^EUR	-3.73%		+4.03%	+5.74%

Apr. 30	Wedia SA Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	Wedia: in negotiations for the sale of Galilée	CF

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	21.41	24.49	41.33	25.52	20.81	22.88	-	-
Enterprise Value (EV) ¹	20.06	21.76	36.07	27.21	20.81	25.28	23.98	22.18
P/E ratio	71.4 x	27.5 x	44.7 x	142 x	-488 x	-1,340 x	81.2 x	25 x
Yield	1.2%	1.19%	0.7%	0.57%	-	-	0.26%	0.78%
Capitalization / Revenue	1.94 x	1.56 x	2.63 x	1.42 x	1.49 x	1.59 x	1.48 x	1.38 x
EV / Revenue	1.82 x	1.39 x	2.3 x	1.51 x	1.49 x	1.76 x	1.55 x	1.34 x
EV / EBITDA	-	-	-	9.24 x	6.9 x	8.15 x	6.85 x	5.41 x
EV / FCF	-	13.4 x	12.8 x	66.2 x	-	253 x	-	31.7 x
FCF Yield	-	7.45%	7.81%	1.51%	-	0.4%	-	3.16%
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	856	856	856	854	853	853.6	-	-
Reference price ²	25.00	28.60	48.30	29.90	24.40	26.80	26.80	26.80
Announcement Date	4/20/20	4/30/21	3/24/22	3/23/23	4/30/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	11.03	15.67	15.7	18.02	13.94	14.4	15.5	16.6
EBITDA ¹	-	-	-	2.944	3.018	3.1	3.5	4.1
EBIT ¹	0.945	1.587	1.364	1.284	1.475	1.3	1.7	2.3
Operating Margin	8.57%	10.13%	8.69%	7.13%	10.58%	9.03%	10.97%	13.86%
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	0.3	0.9105	0.923	0.175	-0.047	-	0.3	0.9
Net margin	2.72%	5.81%	5.88%	0.97%	-0.34%	-	1.94%	5.42%
EPS ²	0.3500	1.040	1.080	0.2100	-0.0500	-0.0200	0.3300	1.070
Free Cash Flow ¹	-	1.62	2.815	0.411	-	0.1	-	0.7
FCF margin	-	10.34%	17.93%	2.28%	-	0.69%	-	4.22%
FCF Conversion (EBITDA)	-	-	-	13.96%	-	3.23%	-	17.07%
FCF Conversion (Net income)	-	177.92%	304.98%	234.86%	-	-	-	77.78%
Dividend per Share ²	0.3000	0.3400	0.3400	0.1700	-	-	0.0700	0.2100
Announcement Date	4/20/20	4/30/21	3/24/22	3/23/23	4/30/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2024 S1
Net sales ¹	7.1
EBITDA ¹	1.55
EBIT ¹	0.64
Operating Margin	9.01%
Earnings before Tax (EBT)	-
Net income	-
Net margin	-
EPS	-
Dividend per Share	-
Announcement Date	-

¹EUR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	1.69	-	2.4	1.1	-
Net Cash position ¹	1.34	2.73	5.27	-	-	-	-	0.7
Leverage (Debt/EBITDA)	-	-	-	0.5734 x	-	0.7742 x	0.3143 x	-
Free Cash Flow ¹	-	1.62	2.82	0.41	-	0.1	-	0.7
ROE (net income / shareholders' equity)	-	-	-	1.31%	-	-	2.3%	6.8%
ROA (Net income/ Total Assets)	-	-	-	0.72%	-	-	1.2%	3.8%
Assets ¹	-	-	-	24.38	-	-	25	23.68
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	-	-	-	1.81	-	1.9	1.8	1.8
Capex / Sales	-	-	-	10.06%	-	13.19%	11.61%	10.84%
Announcement Date	4/20/20	4/30/21	3/24/22	3/23/23	4/30/24	-	-	-

¹EUR in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wedia

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

26.8 EUR

Average target price

39.8 EUR

Spread / Average Target

+48.51%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Software

	1st Jan change	Capi.
WEDIA	+5.74%	24.81M
MICROSOFT CORPORATION	+10.52%	3,085B
SYNOPSYS INC.	+8.91%	85.92B
CADENCE DESIGN SYSTEMS, INC.	+5.14%	77.91B
DASSAULT SYSTÈMES SE	-16.33%	52.89B
PALANTIR TECHNOLOGIES INC.	+26.18%	48.28B
THE TRADE DESK, INC.	+28.93%	45.38B
ATLASSIAN CORPORATION	-34.05%	40.83B
SEA LIMITED	+66.72%	38.78B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-0.36%	27.48B

Other Software