NEXITY

NXI
Real-time Quote. Real-time  - 01/28 11:35:29 am
36.66EUR +0.88%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 1 9472 028
Enterprise Value (EV)1 2 9623 279
P/E ratio 16,6x7,84x
Yield 5,64%6,31%
Capitalization / Revenue 0,40x0,44x
EV / Revenue 0,61x0,71x
EV / EBITDA 5,39x5,67x
Price to Book 1,15x1,06x
Nbr of stocks (in thousands) 54 90955 325
Reference price (EUR) 35,536,7
Announcement Date 02/24/2021-
Previous period Next period
1 EUR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 4 8554 624
EBITDA1 550579
Operating profit (EBIT)1 285385
Operating Margin 5,88%8,32%
Pre-Tax Profit (EBT)1 200288
Net income1 118317
Net margin 2,43%6,86%
EPS2 2,144,67
Dividend per Share2 2,002,31
Announcement Date 02/24/2021-
Previous period Next period
1 EUR in Million
2 EUR
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 1 0151 251
Net Cash position1 --
Leverage (Debt / EBITDA) 1,85x2,16x
Free Cash Flow1 -285-201
ROE (Net Profit / Equities) 6,79%8,76%
Shareholders' equity1 1 7383 622
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 30,834,6
Cash Flow per Share2 -2,984,54
Capex1 73,473,1
Capex / Sales 1,51%1,58%
Announcement Date 02/24/2021-
Previous period Next period
1 EUR in Million
2 EUR
Financial Ratios
Size 2021e 2022e
Capitalization 2 028 M € -
Enterprise Value (EV) 3 279 M € 3 520 M €
Valuation 2021e 2022e
P/E ratio (Price / EPS) 7,84x 10,4x
Capitalization / Revenue 0,44x 0,42x
EV / Revenue 0,71x 0,68x
EV / EBITDA 5,67x 5,76x
Yield (DPS / Price) 6,31% 6,55%
Price to book (Price / BVPS) 1,06x 1,02x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 8,32% 8,37%
Operating Leverage (Delta EBIT / Delta Sales) - 1,18x
Net Margin (Net Profit / Revenue) 6,86% 4,45%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 8,76% 10,5%
Rate of Dividend 49,5% 68,2%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   1,58% 1,28%
Cash Flow / Sales 5,43% 6,24%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,16x 2,62x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend