Projected Income Statement: EUROAPI

Forecast Balance Sheet: EUROAPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 46.3 191 -3.9 -48.4 55.2 61.9 83.2
Change - - 312.53% -102.04% -1,141.03% 214.05% 12.14% 34.41%
Announcement Date 29/4/22 8/3/23 28/2/24 3/3/25 3/3/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: EUROAPI

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 167.4 132.8 108 78.5 67.69 68.64 69.22
Change - -20.67% -18.67% -27.31% -13.77% 1.4% 0.84%
Free Cash Flow (FCF) 1 -122.6 -127.7 14.9 50 -86.87 -19 -15.2
Change - -4.16% 111.67% 235.57% -273.73% 78.13% 20%
Announcement Date 8/3/23 28/2/24 3/3/25 3/3/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: EUROAPI

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 12.29% 9.19% 5.53% 7.8% 5.84% 7.67% 8.62%
EBIT Margin (%) - 4.84% 1.65% -2.9% -8.76% -12% -3.06% -0.17%
EBT Margin (%) - 0.32% -23.96% -15.31% -16.29% -20.1% -9.71% -2.17%
Net margin (%) - -1.54% -18.72% -14.32% -24.9% -18.88% -6.59% -1.4%
FCF margin (%) - -12.55% -12.6% 1.63% 5.89% -11.54% -2.5% -1.94%
FCF / Net Income (%) - 817.33% 67.32% -11.41% -23.67% 61.13% 37.95% 139%

Profitability

        
ROA - 2.39% 0.39% - -15.12% -6.56% -2.04% -0.12%
ROE - 3.77% 0.64% -13.67% -23.84% -16.08% -4.95% 0.04%

Financial Health

        
Leverage (Debt/EBITDA) - 0.39x 2.05x - - 1.26x 1.06x 1.23x
Debt / Free cash flow - -0.38x -1.5x - - -0.64x -3.26x -5.47x

Capital Intensity

        
CAPEX / Current Assets (%) - 17.14% 13.11% 11.84% 9.25% 8.99% 9.03% 8.85%
CAPEX / EBITDA (%) - 139.5% 142.64% 214.29% 118.58% 154.01% 117.66% 102.68%
CAPEX / FCF (%) - -136.54% -103.99% 724.83% 157% -77.92% -361.24% -455.37%

Items per share

        
Cash flow per share 1 - 0.472 0.0532 1.299 1.354 -0.2576 0.1346 0.4466
Change - - -88.73% 2,342.11% 4.23% -119.03% 152.23% 231.94%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 11.85 9.674 10.4 8.304 6.788 6.586 6.545
Change - - -18.35% 7.47% -20.13% -18.25% -2.98% -0.62%
EPS 1 -0.18 -0.16 -2.02 -1.38 -2.23 -1.496 -0.5248 -0.116
Change - 11.11% -1,162.5% 31.68% -61.59% 32.93% 64.91% 77.9%
Nbr of stocks (in thousands) - 94,010 94,913 95,263 95,214 95,529 95,529 95,529
Announcement Date 29/4/22 8/3/23 28/2/24 3/3/25 3/3/26 - - -
1EUR
Estimates
2026 *2027 *
P/E -0.66x -1.89x
PBR 0.15x 0.15x
EV / Sales 0.2x 0.21x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
4
Last Close Price
1.010EUR
Average target price
1.150EUR
Spread / Average Target
+13.86%

Quarterly revenue - Rate of surprise