YOUR FAMILY ENTERTAINMENT AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.24 EUR | -2.61% |
|
-1.75% | -11.11% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10.28 | 13.96 | 20.47 | 34 | 34.29 | 34.29 | - |
| Enterprise Value (EV) 1 | 10.28 | 21.6 | 28.61 | 30.83 | 32.7 | 32.1 | 31.12 |
| P/E ratio | -4.34 x | - | -197 x | 40.7 x | 37.3 x | 56 x | 37.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.53 x | 4.6 x | 6.57 x | 8.09 x | 8.57 x | 6.86 x | 6.12 x |
| EV / Revenue | 3.53 x | 7.12 x | 9.19 x | 7.34 x | 8.18 x | 6.42 x | 5.56 x |
| EV / EBITDA | - | 14.7 x | 530 x | 56.7 x | 11 x | 10.9 x | 9.26 x |
| EV / FCF | - | -554 x | -253 x | -32.4 x | 36.7 x | 54.4 x | 31.8 x |
| FCF Yield | - | -0.18% | -0.39% | -3.09% | 2.72% | 1.84% | 3.15% |
| Price to Book | - | 1.72 x | - | 1.67 x | 1.6 x | 1.6 x | 1.49 x |
| Nbr of stocks (in thousands) | 10,275 | 10,266 | 10,393 | 15,313 | 15,309 | 15,309 | - |
| Reference price 2 | 1.000 | 1.360 | 1.970 | 2.220 | 2.240 | 2.240 | 2.240 |
| Announcement Date | 4/30/20 | 4/29/21 | 4/29/22 | 4/27/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2.91 | 3.035 | 3.114 | 4.2 | 4 | 5 | 5.6 |
| EBITDA 1 | - | 1.466 | 0.054 | 0.544 | 2.96 | 2.95 | 3.36 |
| EBIT 1 | - | 0.31 | 0.3344 | 1.25 | 1.13 | 0.92 | 1.13 |
| Operating Margin | - | 10.21% | 10.74% | 29.76% | 28.25% | 18.4% | 20.18% |
| Earnings before Tax (EBT) 1 | - | 0.0505 | -0.0678 | 0.844 | 0.83 | 0.62 | 0.83 |
| Net income 1 | - | 0.047 | -0.0793 | 0.835 | 0.85 | 0.66 | 0.85 |
| Net margin | - | 1.55% | -2.55% | 19.88% | 21.25% | 13.2% | 15.18% |
| EPS 2 | -0.2304 | - | -0.0100 | 0.0546 | 0.0600 | 0.0400 | 0.0600 |
| Free Cash Flow 1 | - | -0.039 | -0.113 | -0.953 | 0.89 | 0.59 | 0.98 |
| FCF margin | - | -1.28% | -3.63% | -22.69% | 22.25% | 11.8% | 17.5% |
| FCF Conversion (EBITDA) | - | - | - | - | 30.07% | 20% | 29.17% |
| FCF Conversion (Net income) | - | - | - | - | 104.71% | 89.39% | 115.29% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/30/20 | 4/29/21 | 4/29/22 | 4/27/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 7.64 | 8.13 | - | - | - | - |
| Net Cash position 1 | - | - | - | 3.16 | 1.59 | 2.19 | 3.17 |
| Leverage (Debt/EBITDA) | - | 5.21 x | 150.6 x | - | - | - | - |
| Free Cash Flow 1 | - | -0.04 | -0.11 | -0.95 | 0.89 | 0.59 | 0.98 |
| ROE (net income / shareholders' equity) | - | 0.58% | -0.97% | 5.87% | 4.1% | 3.1% | 3.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 0.7900 | - | 1.330 | 1.400 | 1.400 | 1.500 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 0 | 0.03 | 0.17 | 1.8 | 2 | 2.2 |
| Capex / Sales | - | 0.13% | 0.83% | 4.07% | 45% | 40% | 39.29% |
| Announcement Date | 4/30/20 | 4/29/21 | 4/29/22 | 4/27/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.24
EUR
Average target price
3.6
EUR
Spread / Average Target
+60.71%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.11% | 36.61M | |
| +11.67% | 8B | |
| -8.57% | 5.95B | |
| +10.09% | 5.72B | |
| +2.72% | 4.47B | |
| +8.88% | 4.16B | |
| +13.50% | 3.72B | |
| -1.63% | 3.1B | |
| +7.51% | 2.75B | |
| +36.29% | 2.07B |
- Stock Market
- Equities
- RTV Stock
- Financials Your Family Entertainment AG
