Stock FNTN FREENET AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials freenet AG

Equities

FNTN

DE000A0Z2ZZ5

Integrated Telecommunications Services

Market Closed - Xetra
Other stock markets
 11:35:04 2024-06-04 am EDT 		After market 01:07:18 pm
25.38 EUR +3.59% Intraday chart for freenet AG 25.22 -0.63%
04:26pm FREENET : UBS raises guidance and target CF
10:45am Freenet continues recovery rally after recommendation DP

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,617 2,150 2,792 2,428 3,013 2,913 - -
Enterprise Value (EV) 1 4,648 2,891 3,636 3,133 3,013 3,466 3,389 3,334
P/E ratio 13.7 x 3.87 x 14.4 x 30.5 x 19.5 x 11.3 x 10 x 10.1 x
Yield 8.07% 8.72% 6.75% 8.23% - 7.46% 7.94% 8.16%
Capitalization / Revenue 0.89 x 0.83 x 1.09 x 0.95 x 1.15 x 1.13 x 1.11 x 1.09 x
EV / Revenue 1.58 x 1.12 x 1.42 x 1.23 x 1.15 x 1.34 x 1.29 x 1.24 x
EV / EBITDA 10.9 x 6.79 x 8.13 x 6.55 x 6.02 x 6.8 x 6.39 x 6.13 x
EV / FCF 18.7 x 12.2 x 11.4 x 9.42 x - 12.7 x 11.5 x 11.1 x
FCF Yield 5.36% 8.21% 8.77% 10.6% - 7.88% 8.68% 8.98%
Price to Book 1.99 x 1.21 x 1.69 x 1.65 x - 1.99 x 1.88 x 1.81 x
Nbr of stocks (in thousands) 128,011 125,055 119,974 118,901 118,901 118,901 - -
Reference price 2 20.44 17.20 23.27 20.42 25.34 24.50 24.50 24.50
Announcement Date 2/28/20 3/26/21 3/1/22 3/24/23 3/26/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,932 2,576 2,556 2,557 2,627 2,582 2,625 2,678
EBITDA 1 426.8 425.9 447.3 478.7 500.2 509.5 530.6 543.9
EBIT 1 270 263 250 129.4 246.1 329.8 366.1 379
Operating Margin 9.21% 10.21% 9.78% 5.06% 9.37% 12.78% 13.95% 14.15%
Earnings before Tax (EBT) 1 238.1 217.5 218.1 114 219.7 305 337.9 357.2
Net income 1 190.9 565.8 198.2 79.29 154.6 253.8 280.4 278.7
Net margin 6.51% 21.96% 7.75% 3.1% 5.88% 9.83% 10.68% 10.41%
EPS 2 1.490 4.440 1.620 0.6700 1.300 2.170 2.445 2.417
Free Cash Flow 1 249 237.3 319 332.7 - 273.2 294.2 299.5
FCF margin 8.49% 9.21% 12.48% 13.01% - 10.58% 11.21% 11.18%
FCF Conversion (EBITDA) 58.34% 55.72% 71.31% 69.51% - 53.62% 55.45% 55.07%
FCF Conversion (Net income) 130.44% 41.94% 160.97% 419.64% - 107.64% 104.93% 107.46%
Dividend per Share 2 1.650 1.500 1.570 1.680 - 1.827 1.946 1.998
Announcement Date 2/28/20 3/26/21 3/1/22 3/24/23 3/26/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 675.5 616.8 620.1 1,237 652.1 667.7 637.8 632.1 668.8 688.5 638.9 613.5 621 629.7 - -
EBITDA 1 107.4 118 122.9 240.9 121.4 116.4 128.1 126.5 121.5 124.1 124.2 237.1 238.5 271.7 - -
EBIT 1 61.49 33.14 34.9 - 33.56 27.8 40.1 39.4 83.3 83.4 62.6 169 203.4 234.7 - -
Operating Margin 9.1% 5.37% 5.63% - 5.15% 4.16% 6.29% 6.23% 12.46% 12.11% 9.8% 27.55% 32.75% 37.27% - -
Earnings before Tax (EBT) 1 - - - - - - - - - - - 163.7 196.6 227.6 - -
Net income 1 45.38 22.3 34.12 - 23.43 0.654 18 24.9 62.9 48.9 65 105.5 115.5 137.4 - -
Net margin 6.72% 3.62% 5.5% - 3.59% 0.1% 2.82% 3.94% 9.4% 7.1% 10.17% 17.19% 18.6% 21.82% - -
EPS 2 0.3800 0.1900 0.2800 - 0.2000 - 0.1500 0.2100 0.5300 0.4100 0.5500 0.7882 0.8311 0.9939 - -
Dividend per Share 2 - - 1.570 - - - - 1.680 - - - 1.770 - - - 1.770
Announcement Date 3/1/22 5/12/22 8/11/22 8/11/22 11/4/22 3/24/23 5/5/23 8/3/23 11/8/23 3/26/24 5/15/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,031 741 844 705 - 553 476 421
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.759 x 1.739 x 1.887 x 1.473 x - 1.085 x 0.8977 x 0.7741 x
Free Cash Flow 1 249 237 319 333 - 273 294 300
ROE (net income / shareholders' equity) 14.8% 36.1% 11.1% 5.09% - 17.9% 18.1% 17.4%
ROA (Net income/ Total Assets) 4.03% 12.1% 4.31% 2.09% - 8.77% 8.95% 8.72%
Assets 1 4,737 4,673 4,598 3,791 - 2,895 3,132 3,197
Book Value Per Share 2 10.20 14.20 13.80 12.40 - 12.30 13.10 13.60
Cash Flow per Share 2 2.850 2.800 2.610 3.330 - 3.370 3.570 3.540
Capex 1 40.6 46.2 48.2 62.9 - 60.8 59.8 60.7
Capex / Sales 1.38% 1.79% 1.89% 2.46% - 2.36% 2.28% 2.27%
Announcement Date 2/28/20 3/26/21 3/1/22 3/24/23 3/26/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for freenet AG

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
24.5 EUR
Average target price
29.79 EUR
Spread / Average Target
+21.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
FREENET AG Stock freenet AG
+0.16% 3.17B
CHINA MOBILE LIMITED Stock China Mobile Limited
+17.67% 213B
VERIZON COMMUNICATIONS Stock Verizon Communications
+9.65% 172B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+2.30% 122B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-10.50% 83.48B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+19.79% 71.73B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
-3.37% 55.43B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-9.28% 49.04B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-27.64% 41.22B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-17.21% 37.79B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. FNTN Stock
  4. Financials freenet AG