Projected Income Statement: Riber

Forecast Balance Sheet: Riber

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 3.34 2.03 -3.78 -4.71 -5.74 -10.1 -15.7 -21.5
Change - -39.22% -286.21% -24.6% -21.87% -76.08% -55.45% -36.94%
Announcement Date 13/04/22 14/04/23 12/04/24 09/04/25 17/04/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Riber

Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
CAPEX 1 3.054 1.109 2.26 1.615 3 3 2.4
Change - - 103.79% -28.54% 85.76% 0% -20%
Free Cash Flow (FCF) 1 -1.32 6.671 4.249 2.906 6.7 7.6 8.6
Change - - -36.31% -31.61% 130.56% 13.43% 13.16%
Announcement Date 13/04/22 12/04/24 09/04/25 17/04/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Riber

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 11.68% 6.91% 15.46% 16.43% 21.07% 19.3% 18.04% 21.86%
EBIT Margin (%) - 4.17% 4.68% 9.95% 10.92% 12.67% 13.28% 18.04% 21.86%
EBT Margin (%) - 5.49% - - - - - - -
Net margin (%) - 4.81% 0.72% 8.67% 9.95% 13% 12.53% 16.08% 17.36%
FCF margin (%) - -4.23% - 17.02% 10.31% 7.21% 16.79% 14.9% 13.83%
FCF / Net Income (%) - -88% - 196.21% 103.63% 55.47% 134% 92.68% 79.63%

Profitability

         
ROA 1.1% 2.15% 1.8% 5.17% 5.58% 6.07% - - -
ROE 1.36% 7.55% 0.89% 17% 18.41% 20.59% - - -

Financial Health

         
Leverage (Debt/EBITDA) - 0.92x 1.06x - - - - - -
Debt / Free cash flow - -2.53x - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 9.79% - 2.83% 5.49% 4.01% 7.52% 5.88% 3.86%
CAPEX / EBITDA (%) - 83.79% - 18.29% 33.39% 19.02% 38.96% 32.61% 17.65%
CAPEX / FCF (%) - -231.36% - 16.62% 53.19% 55.57% 44.78% 39.47% 27.91%

Items per share

         
Cash flow per share 1 - 0.0816 0.235 0.3793 0.3108 0.2152 - - -
Change - - 188.17% 61.41% -18.06% -30.76% - - -
Dividend per Share 1 - 0.03 0.05 0.07 0.08 0.08 0.1 0.1 -
Change - - 66.67% 40% 14.29% 0% 25% 0% -
Book Value Per Share 1 - 0.94 - 0.9976 1.126 1.299 - - -
Change - - - - 12.88% 15.39% - - -
EPS 1 - 0.07 0.01 0.16 0.2 0.25 0.24 0.39 0.51
Change - - -85.71% 1,500% 25% 25% -4% 62.5% 30.77%
Nbr of stocks (in thousands) - 21,040 21,024 21,013 20,952 20,805 20,950 20,950 20,950
Announcement Date - 13/04/22 14/04/23 12/04/24 09/04/25 17/04/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 38.9x 23.9x
PBR - -
EV / Sales 4.65x 3.53x
Yield 1.07% 1.07%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
9.500EUR
Average target price
10.00EUR
Spread / Average Target
+5.26%

Annual profits - Rate of surprise