BROADWIND, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.18 USD | +4.81% |
|
-2.24% | -21.30% |
| Mar. 06 | Roth MKM Adjusts Price Target on Broadwind Energy to $3.50 From $4, Maintains Buy Rating | MT |
| Mar. 05 | Transcript : Broadwind, Inc., Q4 2023 Earnings Call, Mar 05, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27.16 | 134.3 | 36.63 | 37.01 | 59.33 | 47.25 | - |
| Enterprise Value (EV) 1 | 27.16 | 134.3 | 42.6 | 32.58 | 59.33 | 47.25 | 47.25 |
| P/E ratio | -5.93 x | -88.1 x | 12.5 x | -3.73 x | 7.69 x | -11.9 x | 7.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.15 x | 0.68 x | 0.25 x | 0.21 x | 0.29 x | 0.31 x | 0.23 x |
| EV / Revenue | 0.15 x | 0.68 x | 0.25 x | 0.21 x | 0.29 x | 0.31 x | 0.23 x |
| EV / EBITDA | 3.76 x | 16.8 x | 2.77 x | 15.1 x | 2.76 x | 3.75 x | 2.18 x |
| EV / FCF | 8.88 x | 36.9 x | -2.52 x | 2.73 x | -4.44 x | 5.83 x | 13.9 x |
| FCF Yield | 11.3% | 2.71% | -39.7% | 36.6% | -22.5% | 17.1% | 7.2% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 16,362 | 16,938 | 19,481 | 20,673 | 21,417 | 21,674 | - |
| Reference price 2 | 1.660 | 7.930 | 1.880 | 1.790 | 2.770 | 2.180 | 2.180 |
| Announcement Date | 2/27/20 | 2/25/21 | 3/2/22 | 3/9/23 | 3/5/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 178.2 | 198.5 | 145.6 | 176.8 | 203.5 | 150.3 | 206 |
| EBITDA 1 | 7.226 | 7.985 | 13.21 | 2.444 | 21.47 | 12.59 | 21.69 |
| EBIT 1 | -2.345 | 0.422 | -12.59 | -6.607 | 11.14 | -0.7697 | 9.157 |
| Operating Margin | -1.32% | 0.21% | -8.65% | -3.74% | 5.47% | -0.51% | 4.45% |
| Earnings before Tax (EBT) 1 | -4.548 | -1.439 | 2.872 | -9.695 | 7.89 | -3.939 | 6.399 |
| Net income 1 | -4.523 | -1.487 | 2.847 | -9.73 | 7.649 | -3.94 | 6.298 |
| Net margin | -2.54% | -0.75% | 1.96% | -5.5% | 3.76% | -2.62% | 3.06% |
| EPS 2 | -0.2800 | -0.0900 | 0.1500 | -0.4800 | 0.3600 | -0.1833 | 0.2867 |
| Free Cash Flow 1 | 3.058 | 3.644 | -14.53 | 13.54 | -13.35 | 8.1 | 3.4 |
| FCF margin | 1.72% | 1.84% | -9.98% | 7.66% | -6.56% | 5.39% | 1.65% |
| FCF Conversion (EBITDA) | 42.32% | 45.64% | - | 554.21% | - | 64.33% | 15.68% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 53.99% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 2/25/21 | 3/2/22 | 3/9/23 | 3/5/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 40.39 | 26.01 | 41.84 | 50.01 | 44.84 | 40.06 | 48.87 | 50.84 | 57.16 | 46.6 | 35.09 | 35.92 | 38.87 | 40.55 | 45.8 |
| EBITDA 1 | 0.401 | -1.209 | -0.008 | 0.372 | 1.897 | 0.184 | 4.098 | 5.359 | 7.585 | 4.436 | 1.599 | 1.935 | 2.472 | 2.682 | 3 |
| EBIT 1 | -1.997 | -3.975 | -2.073 | -1.912 | -0.52 | -2.102 | 1.282 | 2.216 | 5.367 | 2.274 | -0.701 | -0.368 | 0.0643 | 0.2683 | 0.2 |
| Operating Margin | -4.94% | -15.28% | -4.95% | -3.82% | -1.16% | -5.25% | 2.62% | 4.36% | 9.39% | 4.88% | -2% | -1.02% | 0.17% | 0.66% | 0.44% |
| Earnings before Tax (EBT) 1 | -2.081 | -4.166 | -2.397 | -2.688 | -1.758 | -2.852 | 0.792 | 1.443 | 4.422 | 1.233 | -1.579 | -1.111 | -0.7107 | -0.5047 | -0.6 |
| Net income 1 | -2.105 | -4.09 | -2.404 | -2.703 | -1.772 | -2.851 | 0.769 | 1.415 | 4.394 | 1.071 | -1.579 | -1.111 | -0.7107 | -0.5057 | -0.6 |
| Net margin | -5.21% | -15.72% | -5.75% | -5.4% | -3.95% | -7.12% | 1.57% | 2.78% | 7.69% | 2.3% | -4.5% | -3.09% | -1.83% | -1.25% | -1.31% |
| EPS 2 | -0.1100 | -0.2100 | -0.1200 | -0.1300 | -0.0900 | -0.1400 | 0.0400 | 0.0700 | 0.2000 | 0.0500 | -0.0675 | -0.0533 | -0.0333 | -0.0267 | -0.0300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 3/2/22 | 5/6/22 | 8/9/22 | 11/8/22 | 3/9/23 | 5/11/23 | 8/14/23 | 11/13/23 | 3/5/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 5.98 | - | - | - | - |
| Net Cash position | - | - | - | 4.42 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.4523 x | - | - | - | - |
| Free Cash Flow 1 | 3.06 | 3.64 | -14.5 | 13.5 | -13.4 | 8.1 | 3.4 |
| ROE (net income / shareholders' equity) | -10.8% | -3.65% | 6.01% | -19.4% | 15% | -7.8% | 9.2% |
| ROA (Net income/ Total Assets) | -4.07% | -1.23% | 2.4% | -7.41% | 5.47% | -3.3% | 3.8% |
| Assets 1 | 111 | 121.3 | 118.6 | 131.3 | 139.8 | 119.4 | 165.7 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | 0.3900 | 0.1200 | -0.0800 | - | - | - |
| Capex 1 | 1.84 | 1.55 | 1.71 | 3.1 | 6.41 | 3.3 | 4.6 |
| Capex / Sales | 1.03% | 0.78% | 1.17% | 1.75% | 3.15% | 2.2% | 2.23% |
| Announcement Date | 2/27/20 | 2/25/21 | 3/2/22 | 3/9/23 | 3/5/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
2.18
USD
Average target price
5.875
USD
Spread / Average Target
+169.50%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -21.30% | 47.25M | |
| -14.35% | 26.45B | |
| +9.03% | 6.8B | |
| -1.50% | 4.68B | |
| -7.12% | 3.85B | |
| +28.18% | 2.5B | |
| -18.97% | 2.33B | |
| -27.69% | 1.69B | |
| +46.53% | 1.59B | |
| -28.77% | 1.5B |
- Stock Market
- Equities
- BWEN Stock
- Financials Broadwind, Inc.
