MANYDEV STUDIO SE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.05 PLN | -0.94% |
|
-4.55% | +64.06% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 9.89 | 4.947 | 2.1 | 11.9 | 42 | 19.21 |
| Enterprise Value (EV) 1 | 2.667 | 5.119 | 2.017 | 12.01 | 41.97 | 18.89 |
| P/E ratio | 67.9 x | -9.46 x | 10 x | -69.2 x | -25 x | -5.31 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 1,215,278 x | - | - | 67,640,845 x |
| EV / Revenue | - | - | 1,167,245 x | - | - | 66,528,169 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | 0.86 x | -19 x | 1.51 x | -104 x | -49 x | 23.5 x |
| FCF Yield | 116% | -5.25% | 66.4% | -0.96% | -2.04% | 4.25% |
| Price to Book | 1.34 x | 5.41 x | 39.6 x | -78.3 x | 86.4 x | -12.6 x |
| Nbr of stocks (in thousands) | 19,779 | 9,700 | 7,000 | 7,000 | 21,000 | 22,600 |
| Reference price 2 | 0.5000 | 0.5100 | 0.3000 | 1.700 | 2.000 | 0.8500 |
| Announcement Date | 30/04/18 | 30/04/19 | 10/04/20 | 15/04/21 | 28/04/22 | 27/04/23 |
1PLN in Million2PLN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 1.728 | - | - | 0.284 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -0.228 | -0.32 | 0.354 | -0.201 | -0.563 | -1.173 |
| Operating Margin | - | - | 20.49% | - | - | -413.03% |
| Earnings before Tax (EBT) 1 | 0.214 | -1.009 | 0.354 | -0.202 | -0.564 | -3.517 |
| Net income 1 | 0.207 | -0.96 | 0.356 | -0.204 | -0.564 | -3.516 |
| Net margin | - | - | 20.6% | - | - | -1,238.03% |
| EPS 2 | 0.007362 | -0.0539 | 0.0300 | -0.0246 | -0.0800 | -0.1600 |
| Free Cash Flow 1 | 3.099 | -0.269 | 1.339 | -0.1152 | -0.8569 | 0.8029 |
| FCF margin | - | - | 77.5% | - | - | 282.7% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | 1,497.28% | - | 376.19% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/04/18 | 30/04/19 | 10/04/20 | 15/04/21 | 28/04/22 | 27/04/23 |
1PLN in Million2PLN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.17 | - | 0.11 | - | - |
| Net Cash position 1 | 7.22 | - | 0.08 | - | 0.03 | 0.32 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 3.1 | -0.27 | 1.34 | -0.12 | -0.86 | 0.8 |
| ROE (net income / shareholders' equity) | 2.42% | -23.1% | 73.6% | 412% | -338% | 681% |
| ROA (Net income/ Total Assets) | -1.63% | -4.55% | 35.9% | -242% | -102% | -76.7% |
| Assets 1 | -12.7 | 21.08 | 0.9912 | 0.0844 | 0.5506 | 4.582 |
| Book Value Per Share 2 | 0.3700 | 0.0900 | 0.0100 | -0.0200 | 0.0200 | -0.0700 |
| Cash Flow per Share 2 | 0 | 0 | 0.0100 | 0 | 0.0100 | 0.0200 |
| Capex | - | - | - | - | - | 0.98 |
| Capex / Sales | - | - | - | - | - | 344.72% |
| Announcement Date | 30/04/18 | 30/04/19 | 10/04/20 | 15/04/21 | 28/04/22 | 27/04/23 |
1PLN in Million2PLN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +64.06% | 6.12M | |
| +42.27% | 4.48B | |
| +20.34% | 1.55B | |
| -25.45% | 384M | |
| -27.52% | 346M | |
| +31.21% | 343M | |
| -20.93% | 271M | |
| -39.23% | 226M | |
| +3.57% | 157M | |
| +12.69% | 138M |
- Stock Market
- Equities
- MAN Stock
- Financials ManyDev Studio SE
