ATEME |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.04 EUR | -11.18% |
|
-3.82% | -14.20% |
| Mar. 21 | ATEME SA Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | ATEME SA Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 113.9 | 116.8 | 184.3 | 150.4 | 117.5 | 69.05 | 69.05 | - |
| Enterprise Value (EV) 1 | 114.1 | 113.1 | 188 | 160.7 | 137.6 | 80.48 | 69.05 | 69.05 |
| P/E ratio | 68.5 x | 26 x | -555 x | 134 x | - | -11.4 x | 23.2 x | 11 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.02 x | 1.76 x | 2.61 x | 1.85 x | 1.3 x | 0.8 x | 0.69 x | 0.63 x |
| EV / Revenue | 2.02 x | 1.71 x | 2.66 x | 1.98 x | 1.52 x | 0.8 x | 0.69 x | 0.63 x |
| EV / EBITDA | 32 x | 14.8 x | 27.2 x | 25 x | 27.5 x | 29.8 x | - | - |
| EV / FCF | 46.3 x | 31.4 x | 52 x | -45.2 x | -16.3 x | -26.1 x | 22.3 x | 14.1 x |
| FCF Yield | 2.16% | 3.18% | 1.92% | -2.21% | -6.13% | -3.84% | 4.49% | 7.1% |
| Price to Book | - | - | 5.22 x | 3.81 x | - | - | - | - |
| Nbr of stocks (in thousands) | 10,389 | 10,425 | 11,060 | 11,191 | 11,280 | 11,432 | 11,432 | - |
| Reference price 2 | 10.96 | 11.20 | 16.66 | 13.44 | 10.42 | 6.040 | 6.040 | 6.040 |
| Announcement Date | 3/28/19 | 3/26/20 | 3/25/21 | 3/24/22 | 4/6/23 | 3/21/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 56.5 | 66.3 | 70.7 | 81.1 | 90.55 | 100 | 99.9 | 109.9 |
| EBITDA 1 | 3.566 | 7.621 | 6.9 | 6.426 | 5 | 2.7 | - | - |
| EBIT 1 | 1.3 | 4.7 | 1.9 | 1.105 | -0.158 | -2.4 | - | - |
| Operating Margin | 2.3% | 7.09% | 2.69% | 1.36% | -0.17% | -2.4% | - | - |
| Earnings before Tax (EBT) | 1.771 | - | -0.189 | 1.616 | - | - | - | - |
| Net income 1 | 1.7 | 4.6 | -0.3 | 1.1 | -0.046 | -4 | - | - |
| Net margin | 3.01% | 6.94% | -0.42% | 1.36% | -0.05% | -4% | - | - |
| EPS 2 | 0.1600 | 0.4300 | -0.0300 | 0.1000 | - | -0.5300 | 0.2600 | 0.5500 |
| Free Cash Flow 1 | 2.464 | 3.596 | 3.615 | -3.558 | -8.437 | -3.7 | 3.1 | 4.9 |
| FCF margin | 4.36% | 5.42% | 5.11% | -4.39% | -9.32% | -3.7% | 3.1% | 4.46% |
| FCF Conversion (EBITDA) | 69.1% | 47.19% | 52.39% | - | - | - | - | - |
| FCF Conversion (Net income) | 144.94% | 78.17% | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/28/19 | 3/26/20 | 3/25/21 | 3/24/22 | 4/6/23 | 3/21/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S1 | 2021 S1 | 2021 Q3 | 2023 S1 |
|---|---|---|---|---|
| Net sales 1 | 30.08 | - | 23.18 | 49.1 |
| EBITDA | - | -3.891 | - | - |
| EBIT | -1.256 | -4.7 | - | - |
| Operating Margin | -4.18% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 9/26/19 | 9/28/21 | 12/24/21 | 9/28/23 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 0.2 | - | 3.7 | 10.3 | 20.1 | 27.4 | - | - |
| Net Cash position 1 | - | 3.7 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.0561 x | - | 0.5362 x | 1.598 x | 4.013 x | 68.5 x | - | - |
| Free Cash Flow 1 | 2.46 | 3.6 | 3.62 | -3.56 | -8.44 | -3.7 | 3.1 | 4.9 |
| ROE (net income / shareholders' equity) | 8.46% | 18.9% | 1.36% | - | -0.11% | - | 1.1% | 9% |
| ROA (Net income/ Total Assets) | 4.11% | 9.09% | - | - | -0.05% | - | 0.4% | 3.6% |
| Assets 1 | 41.38 | 50.63 | - | - | 97.25 | - | - | - |
| Book Value Per Share | - | - | 3.190 | 3.530 | - | - | - | - |
| Cash Flow per Share | 0.5000 | - | 0.5400 | -0.0500 | - | - | - | - |
| Capex 1 | 2.92 | 1.77 | 2.39 | 3.01 | 3.21 | 3.8 | 3.8 | 4.2 |
| Capex / Sales | 5.16% | 2.67% | 3.38% | 3.71% | 3.55% | 3.8% | 3.8% | 3.82% |
| Announcement Date | 3/28/19 | 3/26/20 | 3/25/21 | 3/24/22 | 4/6/23 | 3/21/24 | - | - |
1EUR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
6.04
EUR
Average target price
12
EUR
Spread / Average Target
+98.68%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.20% | 73.72M | |
| -5.27% | 194B | |
| +12.39% | 82.95B | |
| +61.44% | 66.91B | |
| +10.66% | 57.73B | |
| +11.60% | 27.55B | |
| +12.37% | 20.23B | |
| +63.72% | 20.06B | |
| -9.05% | 17.46B | |
| +8.53% | 17.63B |
- Stock Market
- Equities
- ATEME Stock
- Financials Ateme
