Real-time Estimate
Tradegate
20:52:36 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
2.506
EUR
|
+0.06%
|
|
+11.66%
|
-40.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
878
|
15,382
|
16,271
|
7,211
|
2,725
|
1,875
|
-
|
-
|
Enterprise Value (EV)
1 |
961
|
14,330
|
13,005
|
6,723
|
3,203
|
2,538
|
3,306
|
3,860
|
P/E ratio
|
-8.78
x
|
-21.5
x
|
-34.4
x
|
-9.9
x
|
-1.96
x
|
-2.72
x
|
-5.01
x
|
-11
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.81
x
|
-153
x
|
32.4
x
|
10.3
x
|
3.06
x
|
1.91
x
|
1.23
x
|
0.92
x
|
EV / Revenue
|
4.17
x
|
-143
x
|
25.9
x
|
9.58
x
|
3.59
x
|
2.58
x
|
2.17
x
|
1.88
x
|
EV / EBITDA
|
104
x
|
-
|
-38.5
x
|
-15
x
|
-3.95
x
|
-5.52
x
|
-39.3
x
|
18.6
x
|
EV / FCF
|
-15.1
x
|
-80.1
x
|
-23.6
x
|
-5.2
x
|
-1.78
x
|
-4.64
x
|
-5.17
x
|
-7.88
x
|
FCF Yield
|
-6.63%
|
-1.25%
|
-4.24%
|
-19.2%
|
-56.3%
|
-21.6%
|
-19.3%
|
-12.7%
|
Price to Book
|
7.12
x
|
10.3
x
|
3.42
x
|
1.77
x
|
0.92
x
|
0.77
x
|
0.78
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
277,862
|
453,598
|
576,356
|
582,904
|
605,502
|
684,255
|
-
|
-
|
Reference price
2 |
3.160
|
33.91
|
28.23
|
12.37
|
4.500
|
2.740
|
2.740
|
2.740
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
01/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
230.2
|
-100.5
|
502.3
|
701.4
|
891.3
|
983.7
|
1,526
|
2,049
|
EBITDA
1 |
9.213
|
-
|
-337.5
|
-448.3
|
-810
|
-459.7
|
-84.06
|
207.2
|
EBIT
1 |
-50.04
|
-94.26
|
-437.3
|
-679.6
|
-1,344
|
-692.7
|
-318.1
|
-47.67
|
Operating Margin
|
-21.73%
|
93.82%
|
-87.06%
|
-96.88%
|
-150.73%
|
-70.42%
|
-20.85%
|
-2.33%
|
Earnings before Tax (EBT)
1 |
-85.46
|
-592.5
|
-476.2
|
-723.2
|
-1,376
|
-727.6
|
-430.5
|
-265.9
|
Net income
1 |
-85.52
|
-561.7
|
-460
|
-724
|
-1,369
|
-718.3
|
-396.2
|
-256.6
|
Net margin
|
-37.14%
|
559.09%
|
-91.56%
|
-103.22%
|
-153.57%
|
-73.02%
|
-25.97%
|
-12.52%
|
EPS
2 |
-0.3600
|
-1.580
|
-0.8200
|
-1.250
|
-2.300
|
-1.007
|
-0.5468
|
-0.2488
|
Free Cash Flow
1 |
-63.74
|
-178.8
|
-551.4
|
-1,292
|
-1,803
|
-547.1
|
-639.3
|
-490.1
|
FCF margin
|
-27.68%
|
178%
|
-109.77%
|
-184.26%
|
-202.25%
|
-55.61%
|
-41.91%
|
-23.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
01/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
143.9
|
161.9
|
140.8
|
151.3
|
188.6
|
220.7
|
210.3
|
260.2
|
198.7
|
222.2
|
158.6
|
207.6
|
275.8
|
346.5
|
265
|
EBITDA
1 |
-78.12
|
-152.7
|
-85.28
|
-93.57
|
-99.15
|
-172.9
|
-141.9
|
-152.4
|
-204.3
|
-534.9
|
-155.7
|
-125.2
|
-95.27
|
-72.85
|
-68.25
|
EBIT
1 |
-98.66
|
-200.7
|
-139.2
|
-146.9
|
-159.7
|
-233.7
|
-209.8
|
-233.8
|
-274
|
-625.9
|
-219.4
|
-183.2
|
-157.4
|
-136.3
|
-140.7
|
Operating Margin
|
-68.55%
|
-123.99%
|
-98.83%
|
-97.12%
|
-84.69%
|
-105.89%
|
-99.77%
|
-89.88%
|
-137.87%
|
-281.74%
|
-138.32%
|
-88.22%
|
-57.06%
|
-39.33%
|
-53.1%
|
Earnings before Tax (EBT)
1 |
-106.7
|
-209.1
|
-156.9
|
-172.9
|
-169.2
|
-224.2
|
-207.8
|
-237.3
|
-288.2
|
-642.8
|
-233.1
|
-202
|
-167.5
|
-146
|
-153.8
|
Net income
1 |
-106.7
|
-192.9
|
-156.5
|
-173.3
|
-170.8
|
-223.5
|
-206.6
|
-236.4
|
-283.5
|
-642.4
|
-224.8
|
-196.4
|
-163.8
|
-140.8
|
-139.4
|
Net margin
|
-74.12%
|
-119.15%
|
-111.14%
|
-114.56%
|
-90.53%
|
-101.23%
|
-98.23%
|
-90.86%
|
-142.66%
|
-289.16%
|
-141.72%
|
-94.58%
|
-59.39%
|
-40.65%
|
-52.61%
|
EPS
2 |
-0.1900
|
-0.3300
|
-0.2700
|
-0.3000
|
-0.3000
|
-0.3800
|
-0.3500
|
-0.4000
|
-0.4700
|
-1.080
|
-0.3336
|
-0.2699
|
-0.2263
|
-0.1882
|
-0.1698
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
01/03/22
|
09/05/22
|
09/08/22
|
08/11/22
|
01/03/23
|
09/05/23
|
09/08/23
|
09/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
82.9
|
-
|
-
|
-
|
478
|
663
|
1,431
|
1,985
|
Net Cash position
1 |
-
|
1,051
|
3,266
|
488
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9
x
|
-
|
-
|
-
|
-0.5903
x
|
-1.442
x
|
-17.02
x
|
9.581
x
|
Free Cash Flow
1 |
-63.7
|
-179
|
-551
|
-1,292
|
-1,803
|
-547
|
-639
|
-490
|
ROE (net income / shareholders' equity)
|
-
|
-6.22%
|
-15.1%
|
-16.7%
|
-27.8%
|
-23.4%
|
-14.9%
|
-12.3%
|
ROA (Net income/ Total Assets)
|
-
|
-3.87%
|
-11.2%
|
-12.4%
|
-17.6%
|
-10.6%
|
-5.1%
|
-2%
|
Assets
1 |
-
|
14,498
|
4,101
|
5,857
|
7,785
|
6,805
|
7,762
|
12,862
|
Book Value Per Share
2 |
0.4400
|
3.290
|
8.250
|
7.000
|
4.870
|
3.540
|
3.500
|
3.130
|
Cash Flow per Share
2 |
-
|
-0.4400
|
-0.6400
|
-1.430
|
-1.860
|
-0.4100
|
-0.2600
|
0.1900
|
Capex
1 |
5.68
|
22.5
|
172
|
437
|
665
|
312
|
560
|
558
|
Capex / Sales
|
2.47%
|
-22.42%
|
34.27%
|
62.24%
|
74.63%
|
31.74%
|
36.71%
|
27.25%
|
Announcement Date
|
05/03/20
|
25/02/21
|
01/03/22
|
01/03/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
2.74
USD Average target price
5.09
USD Spread / Average Target +85.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.04% | 1.16B | | -14.22% | 962M | | -21.08% | 838M | | -0.55% | 440M | | -45.47% | 407M | | +1.84% | 368M | | -10.05% | 173M | | -17.71% | 72.28M |
Stationary Fuel Cells
|