Estimates are provided by Enento Group and based on forecasts from analysts following Enento. See list of analysts covering Enento here. Opinions, forecasts, and estimates made by the analysts are theirs alone and do not represent opinions, forecasts, or predictions from the company itself. Consensus always reflects latest available analyzes.
Enento is not responsible for any errors, mistakes or missing information on any of the key figures presented in the tables below.
Last update: September 1, 2023
Coverage: 6/6 analysts
| Annual figures | 2021A | 2022A | 2023E | 2024E | 2025E |
|---|---|---|---|---|---|
| Net sales (MEUR) | 163,5 | 167,5 | 158,9 | 165,9 | 173,7 |
| Adj. EBITDA (MEUR) | 59,1 | 61,2 | 58,7 | 62,5 | 66,6 |
| Adj. EBITDA margin (%) | 36,2 | 36,6 | 36,9 | 37,7 | 38,4 |
| Adj. Operating profit, EBIT (MEUR) | 49,0 | 49,1 | 47,9 | 51,8 | 55,6 |
| Adj. Operating profit, EBIT margin (%) | 30,0 | 29,3 | 30,2 | 31,2 | 32,0 |
| Operating profit, EBIT (MEUR) | 35,2 | 25,8 | 35,0 | 41,7 | 46,2 |
| Free Cash Flow (MEUR) | 29,8 | 33,9 | 32,9 | 36,9 | 40,0 |
| Earnings per share (EUR) | 1,08 | 0,72 | 0,97 | 1,19 | 1,34 |
| Dividend per share (EUR) | 1,00 | 1,00 | 1,00 | 1,04 | 1,09 |
| Quarterly figures | Q4 2022A | Q1 2023A | Q2 2023A | Q3 2023E | Q4 2023E |
|---|---|---|---|---|---|
| Net sales (MEUR) | 42,9 | 40,0 | 39,7 | 37,9 | 41,3 |
| Adj. EBITDA (MEUR) | 16,0 | 14,7 | 14,5 | 14,7 | 14,8 |
| Adj. EBITDA margin (%) | 37,2 | 36,8 | 36,5 | 38,8 | 35,8 |
| Adj. Operating profit, EBIT (MEUR) | 13,3 | 12,0 | 11,8 | 12,0 | 12,1 |
| Adj. Operating profit, EBIT margin (%) | 30,9 | 29,9 | 29,8 | 31,7 | 29,3 |
| Operating profit, EBIT (MEUR) | -0,5 | 6,9 | 8,7 | 9,6 | 9,4 |
| Earnings per share (EUR) | -0,08 | 0,18 | 0,24 | 0,26 | 0,26 |