Financials Intexa SA

Equities

ITXT

FR0000064958

Electric Utilities

Market Closed - Euronext Paris 06:30:19 2024-03-25 am EDT 5-day change 1st Jan Change
2.9 EUR +3.57% Intraday chart for Intexa SA -.--% +20.83%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2.388 2.328 2.53 3.34 4.453 2.469
Enterprise Value (EV) 1 0.2123 0.1226 0.223 0.8756 1.831 -0.3907
P/E ratio -5.71 x 28.8 x 27.8 x 33.7 x 55 x 22.7 x
Yield - - - - - -
Capitalization / Revenue 8.95 x 8.56 x 9 x 11.9 x 16.4 x 8.6 x
EV / Revenue 0.8 x 0.45 x 0.79 x 3.13 x 6.76 x -1.36 x
EV / EBITDA 1.3 x 0.68 x 1.16 x 4.56 x 11.2 x -2.12 x
EV / FCF 0.75 x 10.8 x 1.65 x 7.15 x 15.2 x -2.06 x
FCF Yield 134% 9.28% 60.6% 14% 6.57% -48.5%
Price to Book 0.76 x 0.73 x 0.77 x 0.98 x 1.28 x 0.69 x
Nbr of stocks (in thousands) 1,012 1,012 1,012 1,012 1,012 1,012
Reference price 2 2.360 2.300 2.500 3.300 4.400 2.440
Announcement Date 4/27/18 4/26/19 5/7/20 4/23/21 6/3/22 4/25/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 0.267 0.272 0.281 0.28 0.271 0.287
EBITDA 1 0.163 0.179 0.193 0.192 0.163 0.184
EBIT 1 0.087 0.103 0.117 0.116 0.087 0.108
Operating Margin 32.58% 37.87% 41.64% 41.43% 32.1% 37.63%
Earnings before Tax (EBT) 1 0.096 0.114 0.128 0.15 0.125 0.157
Net income 1 -0.418 0.082 0.092 0.099 0.083 0.109
Net margin -156.55% 30.15% 32.74% 35.36% 30.63% 37.98%
EPS 2 -0.4130 0.0800 0.0900 0.0978 0.0800 0.1077
Free Cash Flow 1 0.2848 0.0114 0.1351 0.1225 0.1204 0.1895
FCF margin 106.65% 4.18% 48.09% 43.75% 44.42% 66.03%
FCF Conversion (EBITDA) 174.69% 6.35% 70.01% 63.8% 73.85% 102.99%
FCF Conversion (Net income) - 13.87% 146.88% 123.74% 145.03% 173.85%
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/26/19 5/7/20 4/23/21 6/3/22 4/25/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2.18 2.21 2.31 2.46 2.62 2.86
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 0.28 0.01 0.14 0.12 0.12 0.19
ROE (net income / shareholders' equity) -12.5% 2.59% 2.83% 2.96% 2.41% 3.08%
ROA (Net income/ Total Assets) 1.55% 1.94% 2.16% 2.09% 1.53% 1.85%
Assets 1 -26.93 4.228 4.25 4.727 5.408 5.905
Book Value Per Share 2 3.090 3.170 3.260 3.360 3.440 3.550
Cash Flow per Share 2 2.150 2.180 2.330 2.480 2.630 2.860
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 4/27/18 4/26/19 5/7/20 4/23/21 6/3/22 4/25/23
1EUR in Million2EUR
Estimates