Financials Adolfo Domínguez, S.A.

Equities

ADZ

ES0106000013

Apparel & Accessories

Market Closed - BME 16:35:00 09/05/2024 BST 5-day change 1st Jan Change
5.16 EUR -3.01% Intraday chart for Adolfo Domínguez, S.A. +1.18% +3.20%

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 69.29 54.2 39.18 33.83 60.16 47.61 - -
Enterprise Value (EV) 1 69.29 44.28 66.59 35.28 68.95 57.91 56.71 55.01
P/E ratio - - -2.02 x -3.67 x 326 x 34.3 x 15.9 x 11.8 x
Yield - - - - - - - -
Capitalization / Revenue 0.62 x 0.47 x 0.59 x 0.36 x 0.51 x 0.35 x 0.32 x 0.29 x
EV / Revenue 0.62 x 0.39 x 1.01 x 0.37 x 0.59 x 0.43 x 0.38 x 0.33 x
EV / EBITDA - 3.99 x -9.77 x 94.8 x 5.16 x 2.99 x 2.54 x 2.21 x
EV / FCF - 6.35 x -21.7 x 9.58 x 39.5 x -27.6 x 13 x 8.8 x
FCF Yield - 15.8% -4.61% 10.4% 2.53% -3.63% 7.67% 11.4%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 9,214 9,219 9,219 9,219 9,227 9,227 - -
Reference price 2 7.520 5.880 4.250 3.670 6.520 5.320 5.320 5.320
Announcement Date 21/06/19 19/06/20 28/04/21 27/04/22 27/04/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 111.9 114.9 65.99 94.67 117.8 135.5 149.2 164.2
EBITDA 1 - 11.11 -6.816 0.372 13.36 19.35 22.3 24.85
EBIT 1 - 0.9519 -17.57 -8.629 2.96 4 5.75 7.35
Operating Margin - 0.83% -26.63% -9.11% 2.51% 2.95% 3.85% 4.47%
Earnings before Tax (EBT) 1 - 0.00727 -19.27 -10.04 1.269 1.85 4.05 6
Net income 1 - -8.319 -19.34 -9.268 0.1587 1.45 3.15 4.2
Net margin - -7.24% -29.31% -9.79% 0.13% 1.07% 2.11% 2.56%
EPS 2 - - -2.100 -1.000 0.0200 0.1550 0.3350 0.4500
Free Cash Flow 1 - 6.977 -3.068 3.684 1.747 -2.1 4.35 6.25
FCF margin - 6.07% -4.65% 3.89% 1.48% -1.55% 2.91% 3.81%
FCF Conversion (EBITDA) - 62.79% - 990.2% 13.07% - 19.51% 25.15%
FCF Conversion (Net income) - - - - 1,101.13% - 138.1% 148.81%
Dividend per Share - - - - - - - -
Announcement Date 21/06/19 19/06/20 28/04/21 27/04/22 27/04/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2023 Q1 2023 Q2 2023 S1 2024 S1 2024 Q4
Net sales 1 19.22 20.81 40.03 56.66 43.4
EBITDA 1 - 3.399 4.283 4.791 7.4
EBIT 1 - 0.861 -0.696 - 3.8
Operating Margin - 4.14% -1.74% - 8.76%
Earnings before Tax (EBT) - - - - -
Net income 1 -2.18 - - -3.381 3.4
Net margin -11.35% - - -5.97% 7.83%
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 15/07/22 25/11/22 25/11/22 09/11/23 -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 27.4 1.45 8.79 10.3 9.1 7.4
Net Cash position 1 - 9.92 - - - - - -
Leverage (Debt/EBITDA) - - -4.022 x 3.896 x 0.6578 x 0.5323 x 0.4081 x 0.2978 x
Free Cash Flow 1 - 6.98 -3.07 3.68 1.75 -2.1 4.35 6.25
ROE (net income / shareholders' equity) - - -56.7% - 0.97% 7.4% 14.4% 16.4%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 - 1.48 2.04 2.23 6.37 6.15 6.1 6.3
Capex / Sales - 1.29% 3.08% 2.35% 5.41% 4.54% 4.09% 3.84%
Announcement Date 21/06/19 19/06/20 28/04/21 27/04/22 27/04/23 - - -
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.32 EUR
Average target price
6.95 EUR
Spread / Average Target
+30.64%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ADZ Stock
  4. Financials Adolfo Domínguez, S.A.