Financials Itesoft

Equities

ITE

FR0004026151

Software

Market Closed - Euronext Paris 08:37:30 23/04/2024 BST 5-day change 1st Jan Change
3.96 EUR 0.00% Intraday chart for Itesoft 0.00% +5.88%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 22.55 21.64 16.81 16.92 23.01 22.1
Enterprise Value (EV) 1 24.52 21.51 20.29 15.35 23.31 20.97
P/E ratio 9.11 x 14 x 41.7 x -29.4 x -23.4 x -61.8 x
Yield 2.63% 4.3% - - - -
Capitalization / Revenue 0.87 x 0.9 x 0.71 x 0.81 x 1.08 x 1.1 x
EV / Revenue 0.95 x 0.9 x 0.86 x 0.74 x 1.1 x 1.04 x
EV / EBITDA 7.51 x 9.71 x 28.7 x 36.2 x 38.3 x 17.6 x
EV / FCF 5.86 x 9.15 x 29.3 x 3.09 x -12.2 x 22.3 x
FCF Yield 17.1% 10.9% 3.41% 32.4% -8.18% 4.48%
Price to Book 2.61 x 2.39 x 1.86 x 1.94 x 3.18 x 2.99 x
Nbr of stocks (in thousands) 5,934 5,818 5,757 5,756 5,782 5,741
Reference price 2 3.800 3.720 2.920 2.940 3.980 3.850
Announcement Date 26/04/18 25/04/19 15/04/20 23/04/21 20/04/22 02/05/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 25.81 24.02 23.64 20.78 21.22 20.12
EBITDA 1 3.265 2.215 0.708 0.424 0.609 1.192
EBIT 1 2.924 1.943 0.509 0.232 0.396 0.913
Operating Margin 11.33% 8.09% 2.15% 1.12% 1.87% 4.54%
Earnings before Tax (EBT) 1 2.749 1.873 0.614 -0.126 0.551 0.606
Net income 1 2.447 1.554 0.436 -0.587 -0.976 -0.382
Net margin 9.48% 6.47% 1.84% -2.82% -4.6% -1.9%
EPS 2 0.4173 0.2661 0.0700 -0.1000 -0.1700 -0.0623
Free Cash Flow 1 4.187 2.35 0.6915 4.973 -1.906 0.9391
FCF margin 16.22% 9.78% 2.93% 23.93% -8.98% 4.67%
FCF Conversion (EBITDA) 128.23% 106.08% 97.67% 1,172.97% - 78.79%
FCF Conversion (Net income) 171.1% 151.2% 158.6% - - -
Dividend per Share 2 0.1000 0.1600 - - - -
Announcement Date 26/04/18 25/04/19 15/04/20 23/04/21 20/04/22 02/05/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1.97 - 3.48 - 0.3 -
Net Cash position 1 - 0.14 - 1.58 - 1.14
Leverage (Debt/EBITDA) 0.6025 x - 4.914 x - 0.4844 x -
Free Cash Flow 1 4.19 2.35 0.69 4.97 -1.91 0.94
ROE (net income / shareholders' equity) 31.7% 17.6% 4.79% -6.6% -12.5% -5.24%
ROA (Net income/ Total Assets) 5.82% 3.87% 1% 0.41% 0.71% 1.77%
Assets 1 42.05 40.13 43.5 -141.6 -137.6 -21.58
Book Value Per Share 2 1.460 1.560 1.570 1.520 1.250 1.290
Cash Flow per Share 2 0.8300 0.9300 0.8300 2.330 1.550 1.420
Capex 1 0.23 0.12 0.54 0.17 0.19 3.75
Capex / Sales 0.89% 0.51% 2.28% 0.81% 0.91% 18.61%
Announcement Date 26/04/18 25/04/19 15/04/20 23/04/21 20/04/22 02/05/23
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

1st Jan change Capi.
+5.88% 24.27M
-19.95% 214B
-9.06% 66.27B
-3.37% 56.38B
-10.49% 46.62B
+8.30% 43.93B
-6.51% 34.19B
-7.95% 29.14B
+85.24% 24.32B
+3.45% 21.64B
Application Software