Projected Income Statement: Lectra

Forecast Balance Sheet: Lectra

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 8.8 -11.4 -17 20.6 21.3 56.8 96.3 78.1
Change - -229.55% -49.12% 221.18% 3.4% 166.37% 69.54% -18.9%
Announcement Date 9/2/22 8/2/23 14/2/24 12/2/25 11/2/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Lectra

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 6.173 7.688 7.085 6.77 10.02 9.425 10.52 10.12
Change - 24.54% -7.84% -4.45% 47.99% -5.93% 11.67% -3.8%
Free Cash Flow (FCF) 1 48.34 50.1 52.49 81.55 63.73 44.9 60.48 68.55
Change - 3.65% 4.77% 55.36% -21.85% -29.55% 34.69% 13.35%
Announcement Date 9/2/22 8/2/23 14/2/24 12/2/25 11/2/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Lectra

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

Profitability

        
EBITDA Margin (%) 16.8% 18.85% 16.54% 17.3% 15.73% 15.42% 17.4% 19.01%
EBIT Margin (%) 11.46% 13.12% 10.27% 10.18% 7.53% 7.56% 9.66% 11.72%
EBT Margin (%) 9.28% 11.3% 9.21% 7.71% 5.74% 6.79% 8.54% 11.09%
Net margin (%) 7.28% 8.39% 6.83% 5.62% 5.12% 5.49% 6.74% 8.31%
FCF margin (%) 12.47% 9.6% 10.99% 15.48% 12.58% 9.06% 11.52% 12.29%
FCF / Net Income (%) 171.4% 114.38% 161% 275.49% 245.45% 164.87% 170.95% 147.95%

Profitability

        
ROA - 5.44% 3.97% 3.65% 2.99% 2.8% 4.3% 5.2%
ROE 9.58% 10.47% 7.59% 8.26% 7.44% 7.82% 10.05% 11.47%

Financial Health

        
Leverage (Debt/EBITDA) 0.14x - - 0.23x 0.27x 0.74x 1.05x 0.74x
Debt / Free cash flow 0.18x - - 0.25x 0.33x 1.27x 1.59x 1.14x

Capital Intensity

        
CAPEX / Current Assets (%) 1.59% 1.47% 1.48% 1.29% 1.98% 1.9% 2% 1.82%
CAPEX / EBITDA (%) 9.48% 7.81% 8.97% 7.43% 12.57% 12.33% 11.52% 9.55%
CAPEX / FCF (%) 12.77% 15.35% 13.5% 8.3% 15.72% 20.99% 17.4% 14.77%

Items per share

        
Cash flow per share 1 1.513 1.513 1.562 2.314 1.935 1.51 1.647 1.999
Change - -0.02% 3.27% 48.15% -16.4% -21.95% 9.07% 21.36%
Dividend per Share 1 0.36 0.48 0.36 0.4 0.35 0.3496 0.4624 0.606
Change - 33.33% -25% 11.11% -12.5% -0.1% 32.24% 31.06%
Book Value Per Share 1 11.2 11.91 10.84 9.314 9.087 9.6 10.2 11
Change - 6.31% -8.95% -14.09% -2.43% 5.64% 6.25% 7.84%
EPS 1 0.78 1.16 0.89 0.82 0.68 0.7002 0.9088 1.218
Change - 48.72% -23.28% -7.87% -17.07% 2.96% 29.79% 33.98%
Nbr of stocks (in thousands) 37,705 37,755 37,796 37,931 38,011 37,218 37,218 37,218
Announcement Date 9/2/22 8/2/23 14/2/24 12/2/25 11/2/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 32.6x 25.1x
PBR 2.38x 2.24x
EV / Sales 1.83x 1.8x
Yield 1.53% 2.02%

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
BUY
Number of Analysts
6
Last Close Price
22.85EUR
Average target price
22.92EUR
Spread / Average Target
+0.29%

Quarterly revenue - Rate of surprise