Financials DATA MODUL Aktiengesellschaft, Produktion und Vertrieb von elektronischen Systemen

Equities

DAM

DE0005498901

Electronic Equipment & Parts

Market Closed - Xetra 11:36:02 2024-04-26 am EDT 5-day change 1st Jan Change
34.8 EUR -1.69% Intraday chart for DATA MODUL Aktiengesellschaft, Produktion und Vertrieb von elektronischen Systemen -2.79% -21.62%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 179.8 172.8 229.2 195.7 156.6 122.7 - -
Enterprise Value (EV) 1 157.6 158.2 224 200.1 150.3 98.61 94.01 88.31
P/E ratio 27.6 x 22.9 x 29 x 10.7 x 10.8 x 10.9 x 9.56 x 8.41 x
Yield 1.96% 2.04% 1.54% 0.22% 0.27% 0.34% 0.34% 0.34%
Capitalization / Revenue 0.88 x 0.9 x 1.18 x 0.71 x 0.55 x 0.45 x 0.42 x 0.39 x
EV / Revenue 0.78 x 0.82 x 1.15 x 0.72 x 0.53 x 0.36 x 0.32 x 0.28 x
EV / EBITDA 10.1 x 8.91 x 12.1 x 6.07 x 5.29 x 4.16 x 3.53 x 3.03 x
EV / FCF 45.5 x 21.5 x -12 x -32.3 x 10.1 x 5.39 x 18.8 x 14.2 x
FCF Yield 2.2% 4.64% -8.36% -3.1% 9.91% 18.6% 5.32% 7.02%
Price to Book 1.81 x 1.63 x 2.01 x 1.49 x 1.07 x 0.79 x 0.73 x 0.67 x
Nbr of stocks (in thousands) 3,526 3,526 3,526 3,526 3,526 3,526 - -
Reference price 2 51.00 49.00 65.00 55.50 44.40 34.80 34.80 34.80
Announcement Date 3/27/20 3/19/21 3/24/22 3/24/23 3/22/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 203.3 192.2 194.8 276.1 283.2 271.9 293.7 317.2
EBITDA 1 15.64 17.76 18.58 32.97 28.43 23.7 26.6 29.1
EBIT 1 10.19 11.83 12.7 27.15 22.3 17.7 20 22.5
Operating Margin 5.01% 6.16% 6.52% 9.83% 7.87% 6.51% 6.81% 7.09%
Earnings before Tax (EBT) 1 9.608 11.11 11.29 26.88 20.89 16.3 18.6 21.2
Net income 1 6.507 7.563 7.898 18.37 14.49 11.3 12.9 14.6
Net margin 3.2% 3.94% 4.05% 6.65% 5.11% 4.16% 4.39% 4.6%
EPS 2 1.850 2.140 2.240 5.210 4.110 3.200 3.640 4.140
Free Cash Flow 1 3.462 7.348 -18.73 -6.195 14.9 18.3 5 6.2
FCF margin 1.7% 3.82% -9.62% -2.24% 5.26% 6.73% 1.7% 1.95%
FCF Conversion (EBITDA) 22.13% 41.36% - - 52.39% 77.22% 18.8% 21.31%
FCF Conversion (Net income) 53.2% 97.16% - - 102.82% 161.95% 38.76% 42.47%
Dividend per Share 2 1.000 1.000 1.000 0.1200 0.1200 0.1200 0.1200 0.1200
Announcement Date 3/27/20 3/19/21 3/24/22 3/24/23 3/22/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 4.35 - - - -
Net Cash position 1 22.2 14.6 5.22 - 6.29 24.1 28.7 34.4
Leverage (Debt/EBITDA) - - - 0.132 x - - - -
Free Cash Flow 1 3.46 7.35 -18.7 -6.2 14.9 18.3 5 6.2
ROE (net income / shareholders' equity) 6.72% 7.36% 7.19% 15% 10.4% 7.5% 8% 8.4%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 28.20 30.00 32.30 37.40 41.30 44.00 47.60 51.60
Cash Flow per Share - - - - - - - -
Capex 1 6.99 3.43 3.02 3.37 8.95 6 6 6
Capex / Sales 3.44% 1.78% 1.55% 1.22% 3.16% 2.21% 2.04% 1.89%
Announcement Date 3/27/20 3/19/21 3/24/22 3/24/23 3/22/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
34.8 EUR
Average target price
70 EUR
Spread / Average Target
+101.15%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. DAM Stock
  4. Financials DATA MODUL Aktiengesellschaft, Produktion und Vertrieb von elektronischen Systemen