Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
22 EUR | -0.45% | +1.38% | +15.18% |
04-16 | Hopscotch: Euroland's nugget of the week (correction) | CF |
04-15 | Hopscotch: at record high, Euroland's 'Nugget of the Week | CF |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 16.53 | 22.64 | 19.58 | 21.52 | 38.12 | 57.98 | 57.98 | - |
Enterprise Value (EV) 1 | 15.78 | 33.14 | 21.47 | 18.53 | 31.19 | 50.34 | 31.88 | 19.88 |
P/E ratio | 5.66 x | 14.7 x | -2.26 x | 5.06 x | 7.12 x | 10.4 x | 8.8 x | 8.37 x |
Yield | 7.89% | - | - | - | - | 2.27% | 2.27% | 2.27% |
Capitalization / Revenue | 0.11 x | 0.11 x | 0.16 x | 0.14 x | 0.15 x | 0.19 x | 0.19 x | 0.18 x |
EV / Revenue | 0.11 x | 0.17 x | 0.18 x | 0.12 x | 0.13 x | 0.19 x | 0.1 x | 0.06 x |
EV / EBITDA | 3.59 x | 3.47 x | 8.6 x | 2.32 x | 2.28 x | 2.72 x | 1.9 x | 1.08 x |
EV / FCF | 5.32 x | - | - | - | - | 3.37 x | 2.45 x | 1.45 x |
FCF Yield | 18.8% | - | - | - | - | 29.7% | 40.8% | 68.9% |
Price to Book | - | - | - | - | - | 2.49 x | 2.24 x | 1.86 x |
Nbr of stocks (in thousands) | 2,607 | 2,602 | 2,590 | 2,612 | 2,638 | 2,636 | 2,636 | - |
Reference price 2 | 6.340 | 8.700 | 7.560 | 8.240 | 14.45 | 22.00 | 22.00 | 22.00 |
Announcement Date | 03/04/19 | 01/04/20 | 31/03/21 | 30/03/22 | 30/03/23 | 02/04/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 145.6 | 197.9 | 121.9 | 153.7 | 246.8 | 271.4 | 306.9 | 314.1 |
EBITDA 1 | 4.4 | 9.559 | 2.495 | 7.983 | 13.66 | 14.5 | 16.8 | 18.35 |
EBIT 1 | 3.121 | 3.838 | -2.306 | 8.783 | 9.359 | 9.927 | 12.3 | 13.25 |
Operating Margin | 2.14% | 1.94% | -1.89% | 5.72% | 3.79% | 3.66% | 4.01% | 4.22% |
Earnings before Tax (EBT) 1 | - | - | - | - | - | 8.9 | 11.5 | 12.5 |
Net income 1 | 2.918 | 1.562 | -8.686 | 3.995 | 5.578 | 6.05 | 8.4 | 8.4 |
Net margin | 2% | 0.79% | -7.12% | 2.6% | 2.26% | 2.23% | 2.74% | 2.67% |
EPS 2 | 1.120 | 0.5900 | -3.350 | 1.630 | 2.030 | 2.125 | 2.500 | 2.630 |
Free Cash Flow 1 | 2.965 | - | - | - | - | 11.7 | 13 | 13.7 |
FCF margin | 2.04% | - | - | - | - | 4.3% | 4.24% | 4.36% |
FCF Conversion (EBITDA) | 67.39% | - | - | - | - | 80.69% | 77.38% | 74.66% |
FCF Conversion (Net income) | 101.61% | - | - | - | - | 193.39% | 154.76% | 163.1% |
Dividend per Share 2 | 0.5000 | - | - | - | - | 0.5000 | 0.5000 | 0.5000 |
Announcement Date | 03/04/19 | 01/04/20 | 31/03/21 | 30/03/22 | 30/03/23 | 02/04/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | 10.5 | 1.89 | - | - | - | - | - |
Net Cash position 1 | 0.75 | - | - | 3 | 6.93 | 18.6 | 26.1 | 38.1 |
Leverage (Debt/EBITDA) | - | 1.098 x | 0.7567 x | - | - | - | - | - |
Free Cash Flow 1 | 2.97 | - | - | - | - | 11.7 | 13 | 13.7 |
ROE (net income / shareholders' equity) | 17% | 8.66% | -64.3% | 33.9% | 32.4% | 18.8% | 20.1% | 18.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | - | - | 8.820 | 9.830 | 11.80 |
Cash Flow per Share 2 | 1.240 | 1.490 | 3.030 | 3.780 | 3.250 | 4.150 | 4.390 | 4.650 |
Capex 1 | 0.26 | - | - | - | - | 0.6 | 0.5 | 0.65 |
Capex / Sales | 0.18% | - | - | - | - | 0.22% | 0.16% | 0.21% |
Announcement Date | 03/04/19 | 01/04/20 | 31/03/21 | 30/03/22 | 30/03/23 | 02/04/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+15.18% | 61.9M | |
+24.29% | 27.88B | |
+10.84% | 18.78B | |
+8.39% | 13.65B | |
-3.58% | 11.88B | |
+7.89% | 10.86B | |
+7.47% | 4.45B | |
-12.44% | 3.74B | |
+35.03% | 3.4B | |
+16.26% | 3.31B |
- Stock Market
- Equities
- ALHOP Stock
- Financials HOPSCOTCH Groupe