Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
11.64 USD | +0.95% | +1.31% | -11.62% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 188.4 | 243.2 | 325.2 | 306.3 | 439 | 407.6 | - | - |
Enterprise Value (EV) 1 | 334 | 243.2 | 325.2 | 306.3 | 439 | 407.6 | 407.6 | 407.6 |
P/E ratio | 8.92 x | 36.8 x | 11.5 x | 13.5 x | -23.5 x | 7.93 x | 8.23 x | 8.58 x |
Yield | 9.28% | 9.44% | 7.54% | 11% | - | 11.5% | 11.6% | 11.3% |
Capitalization / Revenue | 4.37 x | 5.28 x | 5.42 x | 3.87 x | 3.87 x | 3.68 x | 3.69 x | - |
EV / Revenue | 4.37 x | 5.28 x | 5.42 x | 3.87 x | 3.87 x | 3.68 x | 3.69 x | - |
EV / EBITDA | - | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 1.09 x | 1.2 x | 1.38 x | 1.01 x | - | 1.2 x | 1.18 x | 1.2 x |
Nbr of stocks (in thousands) | 14,571 | 18,368 | 20,427 | 26,401 | 33,331 | 35,021 | - | - |
Reference price 2 | 12.93 | 13.24 | 15.92 | 11.60 | 13.17 | 11.64 | 11.64 | 11.64 |
Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 43.12 | 46.04 | 60.02 | 79.19 | 113.5 | 110.9 | 110.5 | - |
EBITDA | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 19.74 | - | - | - | - | 57.28 | 53.96 | - |
Net income 1 | 19.5 | 6.364 | 27.78 | 21.15 | -17.18 | 50.5 | 50.92 | - |
Net margin | 45.21% | 13.82% | 46.29% | 26.71% | -15.14% | 45.55% | 46.07% | - |
EPS 2 | 1.450 | 0.3600 | 1.390 | 0.8600 | -0.5600 | 1.467 | 1.415 | 1.357 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 1.200 | 1.250 | 1.200 | 1.280 | - | 1.340 | 1.352 | 1.320 |
Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
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 | 16.37 | 16.94 | 14.2 | 18.59 | 23.25 | 23.14 | 28.04 | 28.12 | 29.14 | 28.18 | 26.8 | 27.67 | 28.21 | 28.46 | 26.89 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 8.103 | 8.286 | 5.829 | 8.688 | 11.24 | 3.61 | 13.2 | 16.25 | 17.53 | 15.96 | 14.19 | 14.37 | 14.42 | 14.3 | 13.09 |
Net income 1 | 12.77 | 2.266 | 3.522 | 7.617 | 5.993 | 4.019 | 5.306 | 0.152 | -11.98 | -10.66 | 12.57 | 12.54 | 12.97 | 12.67 | 11.75 |
Net margin | 78% | 13.37% | 24.8% | 40.98% | 25.77% | 17.36% | 18.92% | 0.54% | -41.11% | -37.83% | 46.88% | 45.33% | 45.96% | 44.5% | 43.69% |
EPS 2 | 0.6300 | 0.1100 | 0.1600 | 0.3100 | 0.2300 | 0.1500 | 0.1900 | 0.0100 | -0.3700 | -0.3200 | 0.3740 | 0.3586 | 0.3687 | 0.3663 | 0.3414 |
Dividend per Share 2 | 0.3000 | 0.3000 | 0.3000 | 0.3000 | 0.3000 | 0.3800 | 0.3300 | 0.3300 | 0.3300 | - | 0.3467 | 0.3300 | 0.3300 | 0.3333 | 0.3400 |
Announcement Date | 10/26/21 | 3/1/22 | 5/3/22 | 8/2/22 | 11/1/22 | 2/28/23 | 5/2/23 | 8/1/23 | 10/31/23 | 2/27/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | 146 | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 12.9% | 10.5% | 12.3% | 7.5% | - | 15% | 14.1% | 14% |
ROA (Net income/ Total Assets) | - | 1.69% | 12.1% | 3.3% | - | 9.4% | 5.5% | - |
Assets 1 | - | 375.6 | 229 | 640.4 | - | 537.1 | 925.9 | - |
Book Value Per Share 2 | 11.80 | 11.00 | 11.60 | 11.50 | - | 9.700 | 9.870 | 9.700 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 2/28/23 | 2/27/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-11.62% | 408M | |
+3.74% | 12.61B | |
+5.50% | 9.01B | |
-3.20% | 5.41B | |
+2.44% | 5.25B | |
+5.63% | 5.19B | |
+14.36% | 4.48B | |
+16.67% | 4.44B | |
+1.53% | 4B | |
+1.56% | 3.75B |
- Stock Market
- Equities
- HRZN Stock
- Financials Horizon Technology Finance Corporation