Projected Income Statement: Laboratorio Farmaceutico Erfo S.p.A.

Forecast Balance Sheet: Laboratorio Farmaceutico Erfo S.p.A.

Forecast Balance Sheet - Laboratorio Farmaceutico Erfo S.p.A.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - -1 -1.72 -2.07 -0.5 -1.8 -2.4 -3.2
Change - - -72% -20.35% 75.85% -261.87% -33.33% -33.33%
Announcement Date 05/04/22 31/03/23 08/05/24 31/03/25 12/04/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Laboratorio Farmaceutico Erfo S.p.A.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.178 1.445 0.518 2.564 0.3 0.4 0.4
Change - 22.7% -64.16% 395.02% -88.3% 33.33% 0%
Free Cash Flow (FCF) 1 -0.4161 -0.1483 0.7622 -1.645 1.2 1.4 1.6
Change - 64.36% 614.02% -315.87% 172.93% 16.67% 14.29%
Announcement Date 31/03/23 08/05/24 31/03/25 12/04/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Laboratorio Farmaceutico Erfo S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 35.87% 25.73% 22.1% 19.7% 20.79% 20.91% 21.55%
EBIT Margin (%) - 23.26% 14.24% 11.12% 9.89% 11.88% 12.73% 13.79%
EBT Margin (%) - 18.86% 13.01% 8.3% - - - -
Net margin (%) 22.68% 14.24% 9.42% 5.57% 7.35% 7.92% 5.45% 6.9%
FCF margin (%) - -8.27% -2.37% 12.03% -16.4% 11.88% 12.73% 13.79%
FCF / Net Income (%) - -58.1% -25.12% 216.04% -223.28% 150% 233.33% 200%

Profitability

        
ROA - - - - - - - -
ROE - 11.39% 7.51% 4.58% 9.5% 8.5% 6.4% 7.6%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 23.42% 23.07% 8.17% 25.56% 2.97% 3.64% 3.45%
CAPEX / EBITDA (%) - 65.3% 89.69% 36.98% 129.73% 14.29% 17.39% 16%
CAPEX / FCF (%) - -283.1% -974.61% 67.96% -155.83% 25% 28.57% 25%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - - 0.13 0.11 0.14
Change - - - - - - -15.38% 27.27%
Nbr of stocks (in thousands) - - - - - 8,513 8,513 8,513
Announcement Date - - - - - - - -
1EUR
Estimates
2026 *2027 *
P/E 8.31x 9.82x
PBR - -
EV / Sales 0.73x 0.62x
Yield - -

EPS & Dividend

EPS & Dividend - Laboratorio Farmaceutico Erfo S.p.A.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Laboratorio Farmaceutico Erfo S.p.A.
 
Trader
-
Investor
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - Laboratorio Farmaceutico Erfo S.p.A.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.080EUR
Average target price
1.800EUR
Spread / Average Target
+66.67%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Laboratorio Farmaceutico Erfo S.p.A.
  1. Stock Market
  2. Stocks
  3. ERFO Stock
  4. Financials Laboratorio Farmaceutico Erfo S.p.A.