Projected Income Statement: Bittnet Systems SA

Forecast Balance Sheet: Bittnet Systems SA

Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Net Debt 1 12.9 41.7 - -59.2 50.6 76.9 -
Change - 223.26% - - 185.43% 51.98% -
Announcement Date 25/02/22 24/02/23 28/02/25 27/02/26 - - -
1RON in Million
Estimates

Cash Flow Forecast: Bittnet Systems SA

Fiscal Period: December 2021 2022 2025 2026 2027 2028
CAPEX 1 1.617 4.054 1.795 15 15 -
Change - 150.78% - 735.84% 0% -100%
Free Cash Flow (FCF) 1 2.626 13.94 60.7 -7.2 -4.6 -3
Change - 430.95% - -111.86% 36.11% 34.78%
Announcement Date 25/02/22 24/02/23 27/02/26 - - -
1RON in Million
Estimates

Forecast Financial Ratios: Bittnet Systems SA

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 4.08% 6.7% - - 2.97% 1.43% 7.61% -
EBIT Margin (%) 1.96% 4.41% - - 0.41% -0.25% 5.15% 4.83%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) 2.33% 7.23% - - 15.4% -3.02% -1.82% -1.13%
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 11.59% -3.05% - - -1.7% -2.4% 1.1% -
ROE 34.2% -10.21% - - -9.32% -7% 3.7% -

Financial Health

        
Leverage (Debt/EBITDA) 2.82x 3.22x - - - 14.88x 4.01x -
Debt / Free cash flow 4.93x 2.99x - - - -7.03x -16.72x -

Capital Intensity

        
CAPEX / Current Assets (%) 1.44% 2.1% - - 0.46% 6.29% 5.95% -
CAPEX / EBITDA (%) 35.18% 31.38% - - 15.32% 441.18% 78.12% -
CAPEX / FCF (%) 61.57% 29.08% - - 2.96% -208.33% -326.09% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.0997 0.1016 - - - 0.13 0.14 -
Change - 1.88% - - - - 7.69% -
EPS 1 - - - 0.0094 - - - -
Change - - - - - - - -
Nbr of stocks (in thousands) 528,481 528,481 - 634,177 - 634,177 634,177 -
Announcement Date 25/02/22 24/02/23 - 28/02/25 - - - -
1RON
Estimates
2026 *2027 *
P/E Ratio - -
PBR 0.71x 0.66x
EV / Sales 0.46x 0.54x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
0.0920RON
Average target price
0.1100RON
Spread / Average Target
+19.57%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BNET Stock
  4. Financials Bittnet Systems SA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!