Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
3.57 USD | -3.51% | +5.03% | -36.49% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 146 | 935.6 | 724 | 580.8 | 377.5 | - | - |
Enterprise Value (EV) 2 | 146 | 935.6 | 724 | 554.5 | 264.8 | 207.7 | 148.5 |
P/E ratio | -0.06 x | 37.4 x | 20.8 x | 93.2 x | 10.7 x | 8.19 x | 6.24 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | - | 2.94 x | 1.64 x | 0.93 x | 0.53 x | 0.56 x | 0.6 x |
EV / Revenue | - | 2.94 x | 1.64 x | 0.89 x | 0.37 x | 0.31 x | 0.24 x |
EV / EBITDA | - | 37.3 x | 17.5 x | 10.3 x | 3.28 x | 2.23 x | 2.11 x |
EV / FCF | - | -88,799,836 x | - | - | - | - | - |
FCF Yield | - | -0% | - | - | - | - | - |
Price to Book | - | - | - | 1.93 x | 1.08 x | 0.93 x | 0.8 x |
Nbr of stocks (in thousands) | 14,375 | 100,069 | 102,411 | 103,896 | 102,030 | - | - |
Reference price 3 | 37.30 | 34.34 | 25.96 | 20.53 | 13.59 | 13.59 | 13.59 |
Announcement Date | 02/07/21 | 14/03/22 | 13/03/23 | 28/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 318.7 | 440.5 | 624.3 | 714.3 | 674.7 | 626.2 |
EBITDA 1 | - | 25.1 | 41.3 | 54 | 80.74 | 93.08 | 70.41 |
EBIT 1 | - | 15.36 | 21.83 | 15.05 | 41.82 | 54.88 | 19.9 |
Operating Margin | - | 4.82% | 4.96% | 2.41% | 5.86% | 8.13% | 3.18% |
Earnings before Tax (EBT) 1 | - | 19.8 | 22.78 | 16.29 | 42.83 | 56.89 | 19.9 |
Net income 1 | -14.36 | 23.74 | 34.58 | 6.858 | 37.44 | 48.98 | 65.99 |
Net margin | - | 7.45% | 7.85% | 1.1% | 5.24% | 7.26% | 10.54% |
EPS 2 | -584.0 | 0.9182 | 1.249 | 0.2204 | 1.273 | 1.659 | 2.177 |
Free Cash Flow | - | -10.54 | - | - | - | - | - |
FCF margin | - | -3.31% | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 02/07/21 | 14/03/22 | 13/03/23 | 28/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 85.84 | 121.3 | 117.9 | 109.5 | 104.3 | 108.8 | 113 | 125.5 | 186.6 | 199.2 | 187.9 | 180.9 | 172.2 | 173.3 | 185.3 |
EBITDA 1 | 3.539 | 17.3 | 13.6 | 12.3 | 8.4 | 6.8 | 5.6 | 9.1 | 16.7 | 22.6 | 19.91 | 19.95 | 20.31 | 20.58 | 21.95 |
EBIT 1 | 1.519 | 15.45 | 10.09 | 7.458 | 4.199 | 0.0801 | -6.903 | 1.576 | 8.708 | 11.67 | 10.27 | 9.514 | 10.71 | 10.62 | 15.56 |
Operating Margin | 1.77% | 12.74% | 8.56% | 6.81% | 4.03% | 0.07% | -6.11% | 1.26% | 4.67% | 5.86% | 5.46% | 5.26% | 6.22% | 6.13% | 8.4% |
Earnings before Tax (EBT) 1 | - | 20.28 | 9.813 | 12.08 | 2.868 | -1.977 | -6.049 | 0.9886 | 9.157 | 12.2 | 10.44 | 9.72 | 10.97 | 10.9 | 16.07 |
Net income 1 | - | 23.56 | 10.63 | 12.74 | 3.154 | 8.065 | -3.466 | -2.011 | 4.765 | 7.57 | 8.885 | 8.903 | 9.315 | 9.439 | 12.41 |
Net margin | - | 19.42% | 9.02% | 11.63% | 3.02% | 7.41% | -3.07% | -1.6% | 2.55% | 3.8% | 4.73% | 4.92% | 5.41% | 5.45% | 6.69% |
EPS 2 | - | 0.2204 | 0.3306 | 0.4041 | 0.1102 | 0.3673 | -0.1102 | -0.0735 | 0.1837 | 0.2571 | 0.3090 | 0.3017 | 0.3175 | 0.3205 | 0.4265 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 15/11/21 | 14/03/22 | 09/05/22 | 08/08/22 | 07/11/22 | 13/03/23 | 08/05/23 | 07/08/23 | 06/11/23 | 28/02/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | 26.3 | 113 | 170 | 229 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | -10.5 | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | 2.39% | 15.5% | 14.9% | 14.8% |
ROA (Net income/ Total Assets) | - | - | - | 1.55% | 9.99% | 10.2% | 10.4% |
Assets 1 | - | - | - | 442.5 | 374.9 | 480.8 | 634.1 |
Book Value Per Share 2 | - | - | - | 10.60 | 12.60 | 14.60 | 16.90 |
Cash Flow per Share 2 | - | - | - | - | 2.460 | 2.160 | 2.230 |
Capex 1 | - | 4.81 | - | 7.58 | 4 | 4 | 4 |
Capex / Sales | - | 1.51% | - | 1.21% | 0.56% | 0.59% | 0.64% |
Announcement Date | 02/07/21 | 14/03/22 | 13/03/23 | 28/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-36.49% | 378M | |
-2.85% | 3.02B | |
0.00% | 1.95B | |
+11.60% | 1.58B | |
+49.78% | 648M | |
-3.38% | 495M | |
-26.12% | 158M | |
-11.33% | 141M | |
+1.92% | 67.81M |
- Stock Market
- Equities
- DCGO Stock
- Financials DocGo Inc.