Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
12.32 USD | +1.86% | +2.10% | -16.76% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 351.8 | 244 | 239.4 | 238.8 | - |
Enterprise Value (EV) 1 | 351.8 | 244 | 239.4 | 238.8 | 238.8 |
P/E ratio | -2.08 x | 12.2 x | 14.6 x | 12.3 x | 10 x |
Yield | - | - | - | 1.65% | 1.65% |
Capitalization / Revenue | 5.57 x | 3.54 x | 3.63 x | 3.17 x | 2.81 x |
EV / Revenue | 5.57 x | 3.54 x | 3.63 x | 3.17 x | 2.81 x |
EV / EBITDA | - | - | - | - | - |
EV / FCF | - | - | - | - | - |
FCF Yield | - | - | - | - | - |
Price to Book | 1.37 x | 1.34 x | 1.25 x | 1.14 x | 1.03 x |
Nbr of stocks (in thousands) | 25,121 | 20,001 | 19,542 | 19,656 | - |
Reference price 2 | 14.00 | 12.20 | 12.25 | 12.15 | 12.15 |
Announcement Date | 27/01/22 | 26/01/23 | 25/01/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 63.19 | 68.89 | 65.97 | 75.25 | 85.08 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | - | 27.52 | 29.58 | 26.02 | 30.2 | 36.4 |
Operating Margin | - | 43.54% | 42.94% | 39.44% | 40.13% | 42.78% |
Earnings before Tax (EBT) 1 | 13.41 | 27.68 | 27.08 | 21.8 | 25.53 | 31.2 |
Net income 1 | 10.82 | -70.58 | 20.14 | 16.54 | 19.36 | 23.63 |
Net margin | - | -111.7% | 29.24% | 25.08% | 25.73% | 27.77% |
EPS 2 | - | -6.720 | 1.000 | 0.8400 | 0.9900 | 1.212 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | 0.2000 | 0.2000 |
Announcement Date | 15/07/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 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 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 16.72 | 16.32 | 17.26 | 18.56 | 16.74 | 18.07 | 16.02 | 17.14 | 15.7 | 17.62 | 18.45 | 19.27 | 19.91 | 20.13 | 20.86 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 7.401 | 6.712 | 7.708 | 8.431 | 6.729 | 7.891 | 5.567 | 6.677 | 5.866 | 6.448 | 7.3 | 8 | 8.5 | 8.2 | 8.8 |
Operating Margin | 44.26% | 41.12% | 44.66% | 45.42% | 40.19% | 43.68% | 34.75% | 38.96% | 37.36% | 36.59% | 39.57% | 41.51% | 42.7% | 40.74% | 42.19% |
Earnings before Tax (EBT) 1 | 7.401 | 6.712 | 7.003 | 7.521 | 5.849 | 7.69 | 5.529 | 5.069 | 3.508 | 6.038 | 6.15 | 6.437 | 6.89 | 6.86 | 7.473 |
Net income 1 | 5.65 | 4.854 | 5.295 | 5.558 | 4.434 | 5.809 | 4.196 | 3.819 | 2.721 | 4.612 | 4.672 | 4.854 | 5.244 | 5.203 | 5.65 |
Net margin | 33.79% | 29.74% | 30.68% | 29.94% | 26.48% | 32.15% | 26.19% | 22.28% | 17.33% | 26.17% | 25.32% | 25.18% | 26.34% | 25.85% | 27.09% |
EPS 2 | 0.3000 | 0.2400 | 0.2600 | 0.2800 | 0.2200 | 0.2900 | 0.2100 | 0.1900 | 0.1400 | 0.2300 | 0.2325 | 0.2475 | 0.2625 | 0.2700 | 0.2867 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | 0.0500 | 0.0500 | 0.0500 | 0.0500 | 0.0500 |
Announcement Date | 27/01/22 | 28/04/22 | 28/07/22 | 27/10/22 | 26/01/23 | 27/04/23 | 27/07/23 | 26/10/23 | 25/01/24 | 25/04/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 10.1% | - | 9.58% | 9.75% | 10.9% |
ROA (Net income/ Total Assets) | - | 1.13% | - | 0.81% | 0.77% | 0.87% |
Assets 1 | - | -6,233 | - | 2,041 | 2,507 | 2,724 |
Book Value Per Share 2 | - | 10.20 | 9.120 | 9.810 | 10.60 | 11.80 |
Cash Flow per Share | - | - | - | - | - | - |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 15/07/21 | 27/01/22 | 26/01/23 | 25/01/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+17.25% | 571B | |
+14.70% | 299B | |
+17.02% | 252B | |
+25.17% | 214B | |
+19.57% | 183B | |
+23.83% | 170B | |
+10.68% | 163B | |
+6.45% | 148B | |
-14.53% | 132B |
- Stock Market
- Equities
- USCB Stock
- USCB Stock
- Financials U.S. Century Bank