Financials Altheora

Equities

ALORA

FR0000061244

Specialty Chemicals

Real-time Euronext Paris 09:45:17 03/05/2024 BST 5-day change 1st Jan Change
0.434 EUR -0.23% Intraday chart for Altheora -3.12% -21.66%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4.879 15.98 15.03 13.56 8.248 7.448
Enterprise Value (EV) 1 12 17.68 18.28 19.64 20.96 19.06
P/E ratio - 30.1 x -47.8 x -59.4 x -5.1 x -2.22 x
Yield - - - - - -
Capitalization / Revenue 0.21 x 0.55 x 0.59 x 0.42 x 0.23 x 0.18 x
EV / Revenue 0.52 x 0.61 x 0.72 x 0.6 x 0.59 x 0.46 x
EV / EBITDA 7.95 x 19.2 x 32.8 x 12.2 x 31.5 x 9.61 x
EV / FCF - -27,830,601 x -11,435,209 x -2,796,800 x - -5,088,409 x
FCF Yield - -0% -0% -0% - -0%
Price to Book - 1.56 x 1.47 x 1.54 x 1.02 x 0.13 x
Nbr of stocks (in thousands) 4,032 7,760 7,770 7,747 7,745 13,444
Reference price 2 1.210 2.060 1.935 1.750 1.065 0.5540
Announcement Date 30/04/20 30/04/20 07/04/21 14/04/22 01/03/23 30/04/24
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 23 28.92 25.54 32.57 35.42 41.68
EBITDA 1 1.51 0.9192 0.557 1.609 0.665 1.983
EBIT 1 0.542 0.835 0.007 -0.432 -1.376 -0.907
Operating Margin 2.36% 2.89% 0.03% -1.33% -3.89% -2.18%
Earnings before Tax (EBT) 1 0.807 0.547 -0.392 -0.972 -1.755 -2.129
Net income 1 0.922 0.531 -0.314 -0.228 -1.693 -2.015
Net margin 4.01% 1.84% -1.23% -0.7% -4.78% -4.83%
EPS - 0.0685 -0.0405 -0.0294 -0.2090 -0.2500
Free Cash Flow - -0.6354 -1.598 -7.022 - -3.745
FCF margin - -2.2% -6.26% -21.56% - -8.99%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 30/04/20 30/04/20 07/04/21 14/04/22 01/03/23 30/04/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 7.13 1.7 3.24 6.08 12.7 11.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.719 x 1.847 x 5.82 x 3.779 x 19.12 x 5.855 x
Free Cash Flow - -0.64 -1.6 -7.02 - -3.75
ROE (net income / shareholders' equity) - 7.88% -3.07% -2.39% -14.8% -15.3%
ROA (Net income/ Total Assets) - 2.14% 0.01% -0.8% -2.14% -1.37%
Assets 1 - 24.85 -2,122 28.67 79.03 147.6
Book Value Per Share - 1.320 1.320 1.140 1.050 4.240
Cash Flow per Share - 0.5300 1.040 0.4700 0.4300 1.300
Capex - 1.32 1.42 4.63 - 1.18
Capex / Sales - 4.55% 5.56% 14.21% - 2.83%
Announcement Date 30/04/20 30/04/20 07/04/21 14/04/22 01/03/23 30/04/24
1EUR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise