Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
52 EUR | -2.62% | -7.47% | +26.52% |
May. 03 | ABO Wind Raises EUR62.5 Million from Upsized Green Bond Offering | MT |
Apr. 11 | ABO Wind to Launch EUR50 Million Corporate Bond Offering | MT |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 427.8 | 514.5 | 684.2 | 379 | 479.5 | - | - |
Enterprise Value (EV) 1 | 435.3 | 582 | 777.7 | 379 | 632.7 | 622.9 | 611.1 |
P/E ratio | 32.7 x | 37.2 x | 27.8 x | - | 16.8 x | 16 x | 13.6 x |
Yield | - | 0.88% | 0.73% | - | 1.19% | 1.25% | 1.27% |
Capitalization / Revenue | 2.87 x | 4.05 x | 2.95 x | 1.26 x | 1.37 x | 1.34 x | 1.08 x |
EV / Revenue | 2.92 x | 4.58 x | 3.36 x | 1.26 x | 1.8 x | 1.74 x | 1.38 x |
EV / EBITDA | 12.5 x | 19.1 x | 13.7 x | 6.39 x | 9.3 x | 8.92 x | 7.46 x |
EV / FCF | 10.7 x | -10.8 x | -40.7 x | - | 26.9 x | 24 x | 21.5 x |
FCF Yield | 9.31% | -9.29% | -2.46% | - | 3.72% | 4.17% | 4.64% |
Price to Book | - | 3.43 x | 4.03 x | - | 2.22 x | 1.99 x | 1.78 x |
Nbr of stocks (in thousands) | 9,221 | 9,221 | 9,221 | 9,221 | 9,221 | - | - |
Reference price 2 | 46.40 | 55.80 | 74.20 | 41.10 | 52.00 | 52.00 | 52.00 |
Announcement Date | 3/15/21 | 3/17/22 | 3/14/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 126.3 | 149.2 | 127.1 | 231.7 | 299.7 | 350.6 | 357.4 | 443 |
EBITDA 1 | 27.62 | 34.76 | 30.48 | 56.97 | 59.34 | 68.04 | 69.87 | 81.95 |
EBIT 1 | 19.64 | 22.16 | 22.45 | 43.12 | 42.64 | 51.62 | 53.8 | 63.67 |
Operating Margin | 15.56% | 14.86% | 17.66% | 18.62% | 14.23% | 14.72% | 15.05% | 14.37% |
Earnings before Tax (EBT) 1 | 18.07 | 20.7 | 20.96 | 38.24 | 41.77 | 43.31 | 47.35 | 53.18 |
Net income 1 | 11.4 | 13.12 | 13.8 | 24.58 | 27.22 | 28.58 | 30 | 35.1 |
Net margin | 9.03% | 8.8% | 10.86% | 10.61% | 9.08% | 8.15% | 8.39% | 7.92% |
EPS 2 | - | 1.420 | 1.500 | 2.670 | - | 3.100 | 3.255 | 3.810 |
Free Cash Flow 1 | -24.42 | 40.53 | -54.05 | -19.1 | - | 23.51 | 25.99 | 28.36 |
FCF margin | -19.34% | 27.17% | -42.52% | -8.25% | - | 6.71% | 7.27% | 6.4% |
FCF Conversion (EBITDA) | - | 116.58% | - | - | - | 34.55% | 37.2% | 34.61% |
FCF Conversion (Net income) | - | 308.89% | - | - | - | 82.25% | 86.65% | 80.8% |
Dividend per Share 2 | - | - | 0.4900 | 0.5400 | - | 0.6200 | 0.6500 | 0.6600 |
Announcement Date | 6/9/20 | 3/15/21 | 3/17/22 | 3/14/23 | 3/14/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 65.2 | 7.46 | 67.5 | 93.5 | - | 153 | 143 | 132 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2.36 x | 0.2145 x | 2.214 x | 1.641 x | - | 2.252 x | 2.052 x | 1.606 x |
Free Cash Flow 1 | -24.4 | 40.5 | -54.1 | -19.1 | - | 23.5 | 26 | 28.4 |
ROE (net income / shareholders' equity) | 11.8% | 10.8% | 9.52% | 15.4% | - | 13.3% | 13% | 13% |
ROA (Net income/ Total Assets) | 5.22% | 5.34% | 5.05% | 6.57% | - | 6.6% | 7% | 7.2% |
Assets 1 | 218.3 | 245.9 | 273.2 | 374.2 | - | 433.1 | 428.5 | 487.5 |
Book Value Per Share 2 | - | - | 16.30 | 18.40 | - | 23.40 | 26.10 | 29.30 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 1.97 | 1.95 | 3.86 | 5.25 | - | 5.26 | 5.54 | 6.2 |
Capex / Sales | 1.56% | 1.31% | 3.04% | 2.27% | - | 1.5% | 1.55% | 1.4% |
Announcement Date | 6/9/20 | 3/15/21 | 3/17/22 | 3/14/23 | 3/14/24 | - | - | - |
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. | |
---|---|---|
+26.52% | 529M | |
-10.85% | 27.78B | |
+3.66% | 6.52B | |
-0.87% | 4.61B | |
-1.00% | 4.06B | |
-6.98% | 2.63B | |
+11.11% | 2.19B | |
-17.92% | 1.91B | |
+56.63% | 1.71B | |
-24.93% | 1.59B |
- Stock Market
- Equities
- AB9 Stock
- Financials ABO Wind AG