Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
37.4 EUR | +1.08% | +6.10% | +91.79% |
Apr. 26 | Guerbet: quarterly sales up by nearly 8 | CF |
Apr. 25 | Guerbet SA Provides Earnings Guidance for the Year 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 518.8 | 413.3 | 469.8 | 214.1 | 246.1 | 465.4 | - | - |
Enterprise Value (EV) 1 | 815.3 | 669.9 | 687.6 | 484.5 | 581.9 | 773.3 | 740.3 | 685.3 |
P/E ratio | 14 x | 23.5 x | 14.5 x | -5.22 x | - | 16.1 x | 11.7 x | 9.96 x |
Yield | 1.69% | 2.13% | 2.28% | 2.95% | 2.56% | 1.57% | 1.8% | 1.81% |
Capitalization / Revenue | 0.64 x | 0.58 x | 0.64 x | 0.28 x | 0.31 x | 0.54 x | 0.51 x | 0.47 x |
EV / Revenue | 1 x | 0.94 x | 0.94 x | 0.64 x | 0.74 x | 0.91 x | 0.81 x | 0.69 x |
EV / EBITDA | 7.31 x | 6.65 x | 6.54 x | 4.7 x | 5.89 x | 6.19 x | 5.25 x | 4.4 x |
EV / FCF | 20.9 x | 13.7 x | 11.5 x | -13.1 x | -8.9 x | 30.9 x | 16.2 x | 11.3 x |
FCF Yield | 4.78% | 7.28% | 8.67% | -7.66% | -11.2% | 3.23% | 6.17% | 8.85% |
Price to Book | 1.33 x | 1.14 x | 1.16 x | 0.56 x | - | 1.16 x | 1.08 x | 0.99 x |
Nbr of stocks (in thousands) | 12,561 | 12,582 | 12,596 | 12,625 | 12,622 | 12,578 | - | - |
Reference price 2 | 41.30 | 32.85 | 37.30 | 16.96 | 19.50 | 37.00 | 37.00 | 37.00 |
Announcement Date | 3/24/20 | 3/24/21 | 3/23/22 | 3/22/23 | 3/20/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 816.9 | 712.3 | 732.1 | 753.3 | 785.7 | 854.5 | 917.9 | 990.2 |
EBITDA 1 | 111.5 | 100.7 | 105.1 | 103.1 | 98.8 | 124.9 | 141 | 155.7 |
EBIT 1 | 51.7 | 41.3 | 38.7 | -18.2 | 38.7 | 58.26 | 71.06 | 79.87 |
Operating Margin | 6.33% | 5.8% | 5.29% | -2.42% | 4.93% | 6.82% | 7.74% | 8.07% |
Earnings before Tax (EBT) 1 | - | - | 28.97 | -28.4 | - | 39.6 | 56.5 | - |
Net income 1 | 37.3 | 17.7 | 32.6 | -41.1 | 22.2 | 28.86 | 39.92 | 47 |
Net margin | 4.57% | 2.48% | 4.45% | -5.46% | 2.83% | 3.38% | 4.35% | 4.75% |
EPS 2 | 2.950 | 1.400 | 2.580 | -3.250 | - | 2.302 | 3.154 | 3.717 |
Free Cash Flow 1 | 39 | 48.8 | 59.61 | -37.1 | -65.4 | 25 | 45.64 | 60.67 |
FCF margin | 4.77% | 6.85% | 8.14% | -4.92% | -8.32% | 2.93% | 4.97% | 6.13% |
FCF Conversion (EBITDA) | 34.98% | 48.46% | 56.72% | - | - | 20.02% | 32.36% | 38.96% |
FCF Conversion (Net income) | 104.56% | 275.71% | 182.87% | - | - | 86.63% | 114.33% | 129.08% |
Dividend per Share 2 | 0.7000 | 0.7000 | 0.8500 | 0.5000 | 0.5000 | 0.5800 | 0.6650 | 0.6700 |
Announcement Date | 3/24/20 | 3/24/21 | 3/23/22 | 3/22/23 | 3/20/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2024 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 363.7 | 363.1 | 177.9 | 191.1 | 181.1 | 190 | 371.1 | 187 | 184.1 | 179.8 | 198.8 | 378.6 | 195.2 | 194.3 |
EBITDA | - | - | - | - | - | - | 50.5 | - | - | - | - | 45.9 | - | - |
EBIT | 25.4 | 34.8 | - | - | - | - | 16.9 | - | - | - | - | 10.3 | - | - |
Operating Margin | 6.98% | 9.58% | - | - | - | - | 4.55% | - | - | - | - | 2.72% | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 7/23/20 | - | 10/21/21 | 3/23/22 | 4/21/22 | 9/21/22 | 9/21/22 | 10/20/22 | 3/22/23 | 4/20/23 | 9/20/23 | 9/20/23 | 10/19/23 | 4/25/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 297 | 257 | 218 | 270 | 336 | 308 | 275 | 220 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2.659 x | 2.548 x | 2.072 x | 2.623 x | 3.399 x | 2.466 x | 1.949 x | 1.412 x |
Free Cash Flow 1 | 39 | 48.8 | 59.6 | -37.1 | -65.4 | 25 | 45.6 | 60.7 |
ROE (net income / shareholders' equity) | 9.87% | 4.7% | 8.43% | -10.5% | - | 7.46% | 9.15% | 10% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 31.00 | 28.90 | 32.10 | 30.10 | - | 31.90 | 34.30 | 37.40 |
Cash Flow per Share 2 | 7.730 | 20.50 | 8.140 | 7.030 | - | 7.570 | 8.640 | 9.720 |
Capex 1 | 48.5 | 59.7 | 56.4 | 67.9 | - | 59.1 | 59.7 | 52.9 |
Capex / Sales | 5.94% | 8.38% | 7.7% | 9.01% | - | 6.92% | 6.51% | 5.34% |
Announcement Date | 3/24/20 | 3/24/21 | 3/23/22 | 3/22/23 | 3/20/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+91.79% | 499M | |
-3.22% | 15.01B | |
-36.36% | 2.91B | |
-12.35% | 2.46B | |
-12.00% | 1.46B | |
-.--% | 1.12B | |
+40.97% | 519M | |
+14.23% | 243M | |
+1.30% | 183M | |
-.--% | 168M |
- Stock Market
- Equities
- GBT Stock
- Financials Guerbet