Financials BIOTON S.A.

Equities

BIO

PLBIOTN00029

Biotechnology & Medical Research

Market Closed - Warsaw S.E. 11:55:40 2024-04-29 am EDT 5-day change 1st Jan Change
3.505 PLN 0.00% Intraday chart for BIOTON S.A. -0.43% -1.82%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 434.5 326.3 367.5 359.3 289.4 306.5
Enterprise Value (EV) 1 538.4 446.5 455.3 460.6 356.4 371.3
P/E ratio 16.5 x -2.57 x 11 x 140 x 204 x 135 x
Yield - - - - - -
Capitalization / Revenue 1.8 x 1.62 x 1.66 x 2.2 x 1.24 x 1.69 x
EV / Revenue 2.23 x 2.21 x 2.05 x 2.82 x 1.53 x 2.04 x
EV / EBITDA -19.8 x 30.2 x 5.39 x 11.2 x 7.15 x 17.8 x
EV / FCF 37.3 x 28.1 x 16.1 x -32.3 x 10.2 x -38.9 x
FCF Yield 2.68% 3.56% 6.22% -3.1% 9.82% -2.57%
Price to Book 0.61 x 0.56 x 0.6 x 0.58 x 0.48 x 0.51 x
Nbr of stocks (in thousands) 85,864 85,864 84,864 85,864 85,864 85,864
Reference price 2 5.060 3.800 4.330 4.185 3.370 3.570
Announcement Date 4/30/19 4/14/20 4/15/21 3/31/22 3/31/23 3/28/24
1PLN in Million2PLN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 241.2 202 221.8 163 233.2 181.6
EBITDA 1 -27.22 14.78 84.46 41.08 49.87 20.88
EBIT 1 -54 -13.67 55.31 13.45 24.15 -3.723
Operating Margin -22.39% -6.77% 24.94% 8.25% 10.36% -2.05%
Earnings before Tax (EBT) 1 15.17 -162.1 41.61 8.331 4.952 7.234
Net income 1 26.27 -126.7 33.92 2.882 1.421 2.275
Net margin 10.89% -62.71% 15.29% 1.77% 0.61% 1.25%
EPS 2 0.3059 -1.480 0.3950 0.0300 0.0165 0.0265
Free Cash Flow 1 14.42 15.91 28.32 -14.28 35.01 -9.546
FCF margin 5.98% 7.87% 12.77% -8.76% 15.02% -5.26%
FCF Conversion (EBITDA) - 107.6% 33.53% - 70.21% -
FCF Conversion (Net income) 54.89% - 83.49% - 2,463.97% -
Dividend per Share - - - - - -
Announcement Date 4/30/19 4/14/20 4/15/21 3/31/22 3/31/23 3/28/24
1PLN in Million2PLN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 104 120 87.9 101 67.1 64.8
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -3.816 x 8.134 x 1.04 x 2.464 x 1.345 x 3.104 x
Free Cash Flow 1 14.4 15.9 28.3 -14.3 35 -9.55
ROE (net income / shareholders' equity) 3.61% -19.6% 5.63% 0.46% 0.23% 0.38%
ROA (Net income/ Total Assets) -3.2% -0.9% 3.95% 0.97% 1.82% -0.29%
Assets 1 -820.2 14,024 859.6 296.9 78.06 -797.4
Book Value Per Share 2 8.300 6.780 7.220 7.250 7.060 7.060
Cash Flow per Share 2 0.0900 0.0800 0.2600 0.1000 0.1100 0.0500
Capex 1 43.4 53.5 4.68 12.9 29.6 44.2
Capex / Sales 18.02% 26.46% 2.11% 7.91% 12.69% 24.32%
Announcement Date 4/30/19 4/14/20 4/15/21 3/31/22 3/31/23 3/28/24
1PLN in Million2PLN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. BIO Stock
  4. Financials BIOTON S.A.