Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
3.36 EUR | +4.19% | +7.52% | -20.75% |
03-29 | Sciuker Frames, revenues grow and Ebitda remains unchanged | AN |
03-28 | ITALY GROWTH WINNERS & LOSERS: Sciuker Frames and iVision Tech at the top | AN |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 8.455 | 11.74 | 30.26 | 225.2 | 151 | 72.1 | 72.1 |
Enterprise Value (EV) 1 | 13.78 | 19.39 | 30.26 | 227.4 | 149.6 | 54.1 | 27.1 |
P/E ratio | - | - | - | 7.66 x | - | 2.33 x | 2.85 x |
Yield | - | - | - | 2.67% | - | 12.9% | 10.5% |
Capitalization / Revenue | 0.8 x | 0.99 x | 1.58 x | 3.1 x | 0.78 x | 0.3 x | 0.34 x |
EV / Revenue | 1.31 x | 1.63 x | 1.58 x | 3.13 x | 0.77 x | 0.23 x | 0.13 x |
EV / EBITDA | 7.39 x | 7.56 x | - | 7.76 x | 3.46 x | 0.92 x | 0.53 x |
EV / FCF | -3.78 x | -17.2 x | - | -19.1 x | 10.5 x | 2.85 x | 0.82 x |
FCF Yield | -26.4% | -5.82% | - | -5.24% | 9.5% | 35.1% | 122% |
Price to Book | - | - | - | 2.64 x | 2.89 x | 0.88 x | 0.73 x |
Nbr of stocks (in thousands) | 10,924 | 10,924 | 10,924 | 21,451 | 21,420 | 22,357 | 22,357 |
Reference price 2 | 0.7740 | 1.075 | 2.770 | 10.50 | 7.050 | 3.225 | 3.225 |
Announcement Date | 12/04/19 | 24/03/20 | 30/03/21 | 14/03/22 | 29/03/23 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|
Net sales 1 | 10.55 | 11.9 | 19.1 | 72.69 | 193.8 | 239 | 211 |
EBITDA 1 | 1.866 | 2.565 | - | 29.3 | 43.21 | 59 | 51 |
EBIT 1 | 0.791 | 0.901 | - | 24 | 40.41 | 51 | 43 |
Operating Margin | 7.5% | 7.57% | - | 33.02% | 20.85% | 21.34% | 20.38% |
Earnings before Tax (EBT) 1 | - | - | - | 21.39 | 32.42 | 47 | 39 |
Net income 1 | - | - | 1.976 | 15.37 | 18.5 | 30 | 25 |
Net margin | - | - | 10.34% | 21.14% | 9.54% | 12.55% | 11.85% |
EPS 2 | - | - | - | 1.370 | - | 1.383 | 1.131 |
Free Cash Flow 1 | -3.644 | -1.128 | - | -11.92 | 14.21 | 19 | 33 |
FCF margin | -34.54% | -9.48% | - | -16.4% | 7.33% | 7.95% | 15.64% |
FCF Conversion (EBITDA) | - | - | - | - | 32.88% | 32.2% | 64.71% |
FCF Conversion (Net income) | - | - | - | - | 76.82% | 63.33% | 132% |
Dividend per Share 2 | - | - | - | 0.2800 | - | 0.4150 | 0.3390 |
Announcement Date | 12/04/19 | 24/03/20 | 30/03/21 | 14/03/22 | 29/03/23 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|
Net Debt 1 | 5.33 | 7.65 | - | 2.16 | - | - | - |
Net Cash position 1 | - | - | - | - | 1.45 | 18 | 45 |
Leverage (Debt/EBITDA) | 2.855 x | 2.982 x | - | 0.0737 x | - | - | - |
Free Cash Flow 1 | -3.64 | -1.13 | - | -11.9 | 14.2 | 19 | 33 |
ROE (net income / shareholders' equity) | 1.73% | 3.27% | - | 60.4% | 40.6% | 47.1% | 29.3% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | 3.970 | 2.440 | 3.680 | 4.400 |
Cash Flow per Share | - | - | - | -0.6100 | - | - | - |
Capex 1 | 0.36 | 3.22 | - | 5.37 | 13.5 | 16 | 6 |
Capex / Sales | 3.44% | 27.03% | - | 7.39% | 6.94% | 6.69% | 2.84% |
Announcement Date | 12/04/19 | 24/03/20 | 30/03/21 | 14/03/22 | 29/03/23 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-20.75% | 76.98M | |
+56.70% | 2.89B | |
+11.18% | 1.84B | |
+3.79% | 1.11B | |
+18.40% | 750M | |
-18.29% | 556M | |
+50.92% | 521M | |
-15.91% | 482M | |
-2.88% | 332M | |
-23.02% | 294M |
- Stock Market
- Equities
- SCK Stock
- Financials Sciuker Frames S.p.A.