Financials Koninklijke Brill NV

Equities

BRILL

NL0000442523

Consumer Publishing

Real-time Euronext Amsterdam 07:53:39 2024-03-27 am EDT 5-day change 1st Jan Change
27.4 EUR -.--% Intraday chart for Koninklijke Brill NV -.--% +2.24%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 66.54 33.37 38.8 34.3 46.49 33.37
Enterprise Value (EV) 1 62.76 36.91 44.31 34.84 48.75 41.94
P/E ratio 29.4 x 14.5 x 17.9 x 11.8 x 15.3 x -9.63 x
Yield 3.72% 4.78% - 6.83% 3.63% -
Capitalization / Revenue 1.83 x 0.93 x 1.05 x 0.91 x 0.99 x 0.69 x
EV / Revenue 1.72 x 1.03 x 1.19 x 0.92 x 1.04 x 0.87 x
EV / EBITDA 8.38 x 6.35 x 6.87 x 4.6 x 6.05 x 18.1 x
EV / FCF 37.6 x 25.7 x 27.5 x 8.06 x 16.8 x 8.13 x
FCF Yield 2.66% 3.89% 3.64% 12.4% 5.96% 12.3%
Price to Book 2.43 x 1.61 x 1.83 x 1.43 x 1.88 x 1.69 x
Nbr of stocks (in thousands) 1,874 1,874 1,874 1,874 1,874 1,874
Reference price 2 35.50 17.80 20.70 18.30 24.80 17.80
Announcement Date 4/5/18 4/4/19 4/7/20 4/7/21 4/15/22 4/12/23
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 36.39 35.95 37.13 37.86 46.86 48.05
EBITDA 1 7.49 5.809 6.453 7.575 8.062 2.322
EBIT 1 3.715 2.359 3.291 4.406 4.453 -2.906
Operating Margin 10.21% 6.56% 8.86% 11.64% 9.5% -6.05%
Earnings before Tax (EBT) 1 3.066 2.18 3.107 4.427 4.317 -4.699
Net income 1 2.26 2.304 2.162 2.896 3.036 -3.465
Net margin 6.21% 6.41% 5.82% 7.65% 6.48% -7.21%
EPS 2 1.206 1.229 1.153 1.545 1.620 -1.849
Free Cash Flow 1 1.67 1.435 1.612 4.324 2.906 5.16
FCF margin 4.59% 3.99% 4.34% 11.42% 6.2% 10.74%
FCF Conversion (EBITDA) 22.29% 24.71% 24.98% 57.08% 36.05% 222.21%
FCF Conversion (Net income) 73.88% 62.29% 74.55% 149.31% 95.72% -
Dividend per Share 2 1.320 0.8500 - 1.250 0.9000 -
Announcement Date 4/5/18 4/4/19 4/7/20 4/7/21 4/15/22 4/12/23
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 3.54 5.51 0.54 2.26 8.58
Net Cash position 1 3.79 - - - - -
Leverage (Debt/EBITDA) - 0.6099 x 0.8532 x 0.0712 x 0.2805 x 3.693 x
Free Cash Flow 1 1.67 1.44 1.61 4.32 2.91 5.16
ROE (net income / shareholders' equity) 8.23% 9.56% 10.3% 12.8% 12.5% -15.6%
ROA (Net income/ Total Assets) 4.84% 3.01% 4.09% 5.22% 4.9% -2.99%
Assets 1 46.68 76.45 52.91 55.46 61.95 115.9
Book Value Per Share 2 14.60 11.10 11.30 12.80 13.20 10.50
Cash Flow per Share 2 2.020 1.270 0.9500 3.150 2.900 1.970
Capex 1 0.36 0.08 0.12 0.05 0.1 1.09
Capex / Sales 0.99% 0.21% 0.32% 0.12% 0.22% 2.26%
Announcement Date 4/5/18 4/4/19 4/7/20 4/7/21 4/15/22 4/12/23
1EUR in Million2EUR
Estimates
  1. Stock Market
  2. Equities
  3. BRILL Stock
  4. Financials Koninklijke Brill NV