Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
25.62 EUR | -0.29% | +4.72% | +12.33% |
Apr. 18 | 2G Energy AG Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
2023 | 2G Energy AG Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 198.9 | 397.8 | 462.9 | 420.7 | 407.2 | 461.1 | - | - |
Enterprise Value (EV) 1 | 198.8 | 392.2 | 448.2 | 413.5 | 403 | 444.7 | 432.2 | 423.3 |
P/E ratio | 19.3 x | 33.3 x | 36.6 x | 25.8 x | 22.7 x | 19.1 x | 15.1 x | 12.7 x |
Yield | 1% | 0.5% | 0.48% | 0.6% | 0.75% | 0.8% | 1.19% | 1.54% |
Capitalization / Revenue | 0.84 x | 1.61 x | 1.74 x | 1.35 x | 1.12 x | 1.17 x | 1.02 x | 0.91 x |
EV / Revenue | 0.84 x | 1.59 x | 1.68 x | 1.32 x | 1.1 x | 1.12 x | 0.96 x | 0.83 x |
EV / EBITDA | 10.4 x | 19.5 x | 20.5 x | 15.5 x | 11.7 x | 10.7 x | 8.2 x | 7.04 x |
EV / FCF | -76.5 x | 52.8 x | 92.7 x | -94.2 x | 113 x | 32.3 x | 22.4 x | 18.4 x |
FCF Yield | -1.31% | 1.89% | 1.08% | -1.06% | 0.88% | 3.1% | 4.46% | 5.44% |
Price to Book | 2.9 x | 5.08 x | 4.89 x | 3.87 x | 3.28 x | 3.15 x | 2.66 x | 2.24 x |
Nbr of stocks (in thousands) | 17,720 | 17,720 | 17,940 | 17,940 | 17,940 | 17,940 | - | - |
Reference price 2 | 11.22 | 22.45 | 25.80 | 23.45 | 22.70 | 25.70 | 25.70 | 25.70 |
Announcement Date | 4/2/20 | 4/29/21 | 4/21/22 | 4/27/23 | 4/18/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 236.4 | 246.7 | 266.3 | 312.6 | 365.1 | 395.6 | 450 | 508.4 |
EBITDA 1 | 19.17 | 20.11 | 21.87 | 26.63 | 34.3 | 41.66 | 52.68 | 60.1 |
EBIT 1 | 15.5 | 16.45 | 17.93 | 21.96 | 27.64 | 35.63 | 44.91 | 53.12 |
Operating Margin | 6.56% | 6.67% | 6.73% | 7.02% | 7.57% | 9.01% | 9.98% | 10.45% |
Earnings before Tax (EBT) 1 | 15.28 | 16.48 | 17.84 | 23.6 | 18.19 | 35.45 | 44.67 | 51.95 |
Net income 1 | 10.3 | 11.97 | 12.61 | 16.39 | 17.95 | 24.15 | 30.59 | 36.29 |
Net margin | 4.36% | 4.85% | 4.73% | 5.24% | 4.92% | 6.1% | 6.8% | 7.14% |
EPS 2 | 0.5825 | 0.6750 | 0.7050 | 0.9100 | 1.000 | 1.346 | 1.704 | 2.027 |
Free Cash Flow 1 | -2.599 | 7.425 | 4.834 | -4.388 | 3.565 | 13.78 | 19.28 | 23.03 |
FCF margin | -1.1% | 3.01% | 1.81% | -1.4% | 0.98% | 3.48% | 4.28% | 4.53% |
FCF Conversion (EBITDA) | - | 36.92% | 22.1% | - | 10.39% | 33.07% | 36.6% | 38.31% |
FCF Conversion (Net income) | - | 62.02% | 38.35% | - | 19.86% | 57.05% | 63.02% | 63.45% |
Dividend per Share 2 | 0.1125 | 0.1125 | 0.1250 | 0.1400 | 0.1700 | 0.2050 | 0.3050 | 0.3967 |
Announcement Date | 4/2/20 | 4/29/21 | 4/21/22 | 4/27/23 | 4/18/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 0.15 | 5.57 | 14.6 | 7.15 | 4.26 | 16.4 | 28.9 | 37.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | -2.6 | 7.42 | 4.83 | -4.39 | 3.57 | 13.8 | 19.3 | 23 |
ROE (net income / shareholders' equity) | 15% | 15.3% | 13.4% | 15.1% | 14.5% | 17.8% | 19% | 18.4% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 3.870 | 4.420 | 5.270 | 6.060 | 6.910 | 8.150 | 9.650 | 11.50 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 4.52 | 2.36 | 4.03 | 9.37 | 8.16 | 7.43 | 8.78 | 9.05 |
Capex / Sales | 1.91% | 0.96% | 1.51% | 3% | 2.23% | 1.88% | 1.95% | 1.78% |
Announcement Date | 4/2/20 | 4/29/21 | 4/21/22 | 4/27/23 | 4/18/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+12.33% | 494M | |
+49.58% | 7.07B | |
-17.51% | 2.4B | |
+16.55% | 985M | |
+6.34% | 721M | |
-12.14% | 325M | |
-19.92% | 282M | |
-13.43% | 222M | |
+87.78% | 86.33M |
- Stock Market
- Equities
- 2GB Stock
- Financials 2G Energy AG