Financials Feintool International Holding AG Deutsche Boerse AG
Equities
FTO
CH0009320091
Auto, Truck & Motorcycle Parts
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
41.09 EUR | +3.75% | -32.41% | -32.41% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 302.7 | 274.2 | 283.5 | 297 | 267.2 | 264.3 | - | - |
Enterprise Value (EV) 1 | 443.5 | 421.1 | 404.2 | 339.1 | 291.4 | 280.2 | 268.3 | 243.4 |
P/E ratio | 28.5 x | -69.9 x | 14.4 x | 13.6 x | -62.6 x | 10.7 x | 7.65 x | 6.07 x |
Yield | 1.62% | - | 1.73% | 1.69% | 0.94% | 2.01% | 3.12% | 3.31% |
Capitalization / Revenue | 0.48 x | 0.56 x | 0.48 x | 0.34 x | 0.32 x | 0.31 x | 0.29 x | 0.3 x |
EV / Revenue | 0.7 x | 0.86 x | 0.69 x | 0.39 x | 0.34 x | 0.33 x | 0.29 x | 0.27 x |
EV / EBITDA | 6.55 x | 7.08 x | 4.72 x | 4.27 x | 3.47 x | 2.94 x | 2.43 x | 1.97 x |
EV / FCF | 15.4 x | -98.4 x | 11 x | 13.3 x | 13.6 x | 165 x | 11.4 x | 6.98 x |
FCF Yield | 6.47% | -1.02% | 9.06% | 7.54% | 7.36% | 0.61% | 8.8% | 14.3% |
Price to Book | 0.98 x | 0.93 x | 0.84 x | 0.55 x | 0.55 x | 0.52 x | 0.49 x | 0.47 x |
Nbr of stocks (in thousands) | 4,898 | 4,905 | 4,905 | 14,737 | 14,728 | 14,724 | - | - |
Reference price 2 | 61.80 | 55.90 | 57.80 | 20.15 | 18.14 | 17.95 | 17.95 | 17.95 |
Announcement Date | 03/03/20 | 02/03/21 | 01/03/22 | 25/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 632.7 | 492 | 588.1 | 861 | 847.7 | 861.6 | 926.6 | 889.7 |
EBITDA 1 | 67.7 | 59.5 | 85.6 | 79.35 | 84 | 95.17 | 110.4 | 123.7 |
EBIT 1 | 18.9 | 3.313 | 34.4 | 20.32 | 29.9 | 37.68 | 50.34 | 53.88 |
Operating Margin | 2.99% | 0.67% | 5.85% | 2.36% | 3.53% | 4.37% | 5.43% | 6.06% |
Earnings before Tax (EBT) 1 | 15.2 | -1.955 | 29.33 | 14.49 | 23.98 | 33.9 | 48.95 | 64.7 |
Net income 1 | 10.7 | -3.949 | 19.2 | 16.48 | -4.294 | 24.7 | 34.64 | 43.6 |
Net margin | 1.69% | -0.8% | 3.26% | 1.91% | -0.51% | 2.87% | 3.74% | 4.9% |
EPS 2 | 2.170 | -0.8000 | 4.020 | 1.480 | -0.2900 | 1.678 | 2.348 | 2.956 |
Free Cash Flow 1 | 28.71 | -4.279 | 36.62 | 25.56 | 21.45 | 1.7 | 23.6 | 34.9 |
FCF margin | 4.54% | -0.87% | 6.23% | 2.97% | 2.53% | 0.2% | 2.55% | 3.92% |
FCF Conversion (EBITDA) | 42.41% | - | 42.79% | 32.21% | 25.53% | 1.79% | 21.38% | 28.21% |
FCF Conversion (Net income) | 268.34% | - | 190.76% | 155.04% | - | 6.88% | 68.13% | 80.05% |
Dividend per Share 2 | 1.000 | - | 1.000 | 0.3400 | 0.1700 | 0.3600 | 0.5600 | 0.5950 |
Announcement Date | 03/03/20 | 02/03/21 | 01/03/22 | 25/02/23 | 22/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 300.8 | 212.3 | 279.7 | 302.6 | 285.5 | 411.5 | 449.5 | 450 | 397.7 |
EBITDA | 32.9 | 8 | 51.5 | 44.7 | - | - | 36.15 | 40.3 | - |
EBIT 1 | 8.4 | -17.4 | 20.4 | 19.2 | 15.2 | 14.6 | 5.767 | 12.2 | 17.7 |
Operating Margin | 2.79% | -8.2% | 7.29% | 6.35% | 5.32% | 3.55% | 1.28% | 2.71% | 4.45% |
Earnings before Tax (EBT) 1 | - | -19.95 | 17.99 | 18.54 | 10.79 | - | 2.462 | 8.176 | 15.8 |
Net income 1 | - | -17.5 | 13.58 | 13.2 | 6 | 8.5 | 7.944 | -21.41 | 17.11 |
Net margin | - | -8.24% | 4.86% | 4.36% | 2.1% | 2.07% | 1.77% | -4.76% | 4.3% |
EPS | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - |
Announcement Date | 03/03/20 | 14/08/20 | 02/03/21 | 18/08/21 | 01/03/22 | 23/08/22 | 25/02/23 | 16/08/23 | 22/02/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 141 | 147 | 121 | 42.1 | 24.2 | 15.9 | 4.03 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 20.9 |
Leverage (Debt/EBITDA) | 2.08 x | 2.469 x | 1.41 x | 0.5306 x | 0.2881 x | 0.1671 x | 0.0365 x | - |
Free Cash Flow 1 | 28.7 | -4.28 | 36.6 | 25.6 | 21.4 | 1.7 | 23.6 | 34.9 |
ROE (net income / shareholders' equity) | 3.39% | - | 6.07% | 3.75% | - | 5.41% | 6.58% | 7.18% |
ROA (Net income/ Total Assets) | - | - | - | 2.06% | - | - | - | - |
Assets 1 | - | - | - | 799.7 | - | - | - | - |
Book Value Per Share 2 | 63.10 | 59.80 | 68.90 | 36.70 | 33.10 | 34.40 | 36.80 | 38.10 |
Cash Flow per Share 2 | 16.70 | 7.710 | 15.40 | 4.920 | 5.100 | 6.160 | 6.650 | 7.480 |
Capex 1 | - | - | - | 27.9 | 53.6 | 75 | 66.3 | 67.7 |
Capex / Sales | - | - | - | 3.24% | 6.33% | 8.7% | 7.16% | 7.61% |
Announcement Date | 03/03/20 | 02/03/21 | 01/03/22 | 25/02/23 | 22/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+23.21% | 39.86B | |
+81.94% | 11.65B | |
-12.21% | 3.08B | |
+9.75% | 2.89B | |
+30.61% | 2.55B | |
-3.10% | 2.11B | |
+72.55% | 1.85B | |
-16.84% | 1.2B | |
-10.24% | 1.09B |
- Stock Market
- Equities
- FTON Stock
- FTO Stock
- Financials Feintool International Holding AG