Projected Income Statement: ISPD Network, S.A.

Forecast Balance Sheet: ISPD Network, S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt 1 9.48 -2.14 -1.77 5.43 13.7 5.39
Change - -122.57% 17.29% 406.78% 152.3% -60.66%
Announcement Date 16/04/21 29/04/22 27/04/23 24/04/24 24/04/25 26/03/26
1EUR in Million
Estimates

Cash Flow Forecast: ISPD Network, S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.009845 0.7195 0.29 0.0984 0.1931 0.014
Change - 7,208.23% -59.69% -66.06% 96.19% -92.75%
Free Cash Flow (FCF) 1 4.602 12.16 -1.702 -2.64 -6.839 9.396
Change - 164.14% -114% -55.14% -159.06% 237.39%
Announcement Date 16/04/21 29/04/22 27/04/23 24/04/24 24/04/25 26/03/26
1EUR in Million
Estimates

Forecast Financial Ratios: ISPD Network, S.A.

Fiscal Period: December 2020 2021 2022 2023 2024 2025

Profitability

      
EBITDA Margin (%) -1.13% 5.1% 5.3% 3.53% 1.45% 1.68%
EBIT Margin (%) -1.65% 4.79% 5.06% 3.35% 0.37% 0.39%
EBT Margin (%) -6.97% 5.32% 5.05% 2.64% 0.48% 0.36%
Net margin (%) -7.19% 5.03% 4.15% 2.02% -0.3% 0.21%
FCF margin (%) 8.41% 11.5% -1.6% -1.87% -4.38% 6.53%
FCF / Net Income (%) -117.08% 228.75% -38.51% -92.53% 1,446.45% 3,076.65%

Profitability

      
ROA -1.32% 4.68% 4.4% 3.53% 0.43% 0.44%
ROE -84.69% -877.21% 102.07% 40.95% -6.14% 8.89%

Financial Health

      
Leverage (Debt/EBITDA) -15.34x - - 1.09x 6.06x 2.23x
Debt / Free cash flow 2.06x - - -2.06x -2.01x 0.57x

Capital Intensity

      
CAPEX / Current Assets (%) 0.02% 0.68% 0.27% 0.07% 0.12% 0.01%
CAPEX / EBITDA (%) -1.59% 13.36% 5.14% 1.98% 8.51% 0.58%
CAPEX / FCF (%) 0.21% 5.92% -17.05% -3.73% -2.82% 0.15%

Items per share

      
Cash flow per share 1 0.6129 1.364 1.289 0.7965 0.4438 0.9334
Change - 122.63% -5.55% -38.2% -44.28% 110.32%
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 -0.2098 0.2008 0.4707 0.5352 0.3262 0.2453
Change - 195.71% 134.39% 13.7% -39.05% -24.8%
EPS 1 -0.2639 0.36 0.3 0.19 -0.0321 0.02
Change - 236.39% -16.67% -36.67% -116.91% 162.25%
Nbr of stocks (in thousands) 4,207 14,891 14,741 14,716 14,716 14,716
Announcement Date 16/04/21 29/04/22 27/04/23 24/04/24 24/04/25 26/03/26
1EUR
Estimates
2024 2025
P/E -99.6x 102x
PBR 9.81x 8.32x
EV / Sales 0.39x 0.25x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALISP Stock
  4. Financials ISPD Network, S.A.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!