MEDIAN TECHNOLOGIES |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3 EUR | -9.09% |
|
-12.92% | -36.84% |
| 2023 | European Investment Bank OKs Median Technologies' Draw Down of Final EUR8.5 Million Loan Tranche | MT |
| 2023 | Median: final tranche of EIB loan approved | CF |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 23.85 | 83.53 | 241.4 | 140.2 | 55.13 | 55.13 | - |
| Enterprise Value (EV) 1 | 23.85 | 82.79 | 218.9 | 136.9 | 64.86 | 89.38 | 93.66 |
| P/E ratio | -2.98 x | -6.57 x | -12.5 x | -6.95 x | -2.26 x | -2.33 x | -3.19 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 6.19 x | 11.8 x | 5.89 x | 2.31 x | 1.86 x | 1.19 x |
| EV / Revenue | - | 6.13 x | 10.7 x | 5.75 x | 2.71 x | 3.02 x | 2.02 x |
| EV / EBITDA | - | -10.3 x | -20.1 x | -6.08 x | -2.82 x | -3.7 x | -5.34 x |
| EV / FCF | - | -14.4 x | -20.6 x | -7.97 x | -3.02 x | -3.63 x | -5.47 x |
| FCF Yield | - | -6.95% | -4.84% | -12.5% | -33.1% | -27.6% | -18.3% |
| Price to Book | - | - | - | - | -2.82 x | -1.21 x | -0.85 x |
| Nbr of stocks (in thousands) | 12,106 | 12,106 | 15,437 | 15,775 | 18,376 | 18,376 | - |
| Reference price 2 | 1.970 | 6.900 | 15.64 | 8.890 | 3.000 | 3.000 | 3.000 |
| Announcement Date | 4/14/20 | 4/8/21 | 4/21/22 | 4/20/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 13.5 | 20.5 | 23.8 | 23.9 | 29.6 | 46.48 |
| EBITDA 1 | - | -8.012 | -10.88 | -22.51 | -22.98 | -24.12 | -17.55 |
| EBIT 1 | - | -8.819 | -11.57 | -23.36 | -23.78 | -25 | -18.8 |
| Operating Margin | - | -65.33% | -56.43% | -98.13% | -99.48% | -84.46% | -40.45% |
| Earnings before Tax (EBT) 1 | - | - | - | - | -23.85 | -29.05 | -22.25 |
| Net income 1 | -7.984 | -12.8 | -19.29 | -20.21 | -23.15 | -26.22 | -19.02 |
| Net margin | - | -94.83% | -94.11% | -84.93% | -96.86% | -88.6% | -40.94% |
| EPS 2 | -0.6600 | -1.050 | -1.250 | -1.280 | -1.329 | -1.290 | -0.9400 |
| Free Cash Flow 1 | - | -5.752 | -10.61 | -17.18 | -21.48 | -24.62 | -17.12 |
| FCF margin | - | -42.61% | -51.74% | -72.18% | -89.85% | -83.19% | -36.85% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/14/20 | 4/8/21 | 4/21/22 | 4/20/23 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 9.73 | 34.3 | 38.5 |
| Net Cash position 1 | - | 0.74 | 22.5 | 3.32 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | -0.4236 x | -1.42 x | -2.196 x |
| Free Cash Flow 1 | - | -5.75 | -10.6 | -17.2 | -21.5 | -24.6 | -17.1 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | -1.070 | -2.470 | -3.550 |
| Cash Flow per Share 2 | - | -0.4500 | -0.6500 | -1.000 | -1.240 | -1.400 | -1.000 |
| Capex 1 | - | - | - | 1.39 | 1 | 1.38 | 1.78 |
| Capex / Sales | - | - | - | 5.83% | 4.18% | 4.65% | 3.82% |
| Announcement Date | 4/14/20 | 4/8/21 | 4/21/22 | 4/20/23 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
3
EUR
Average target price
24.18
EUR
Spread / Average Target
+705.83%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.84% | 58.85M | |
| +8.07% | 219B | |
| +6.59% | 183B | |
| +11.26% | 133B | |
| +26.57% | 108B | |
| +0.65% | 63.06B | |
| +13.35% | 52.02B | |
| -0.62% | 48.2B | |
| -0.93% | 40.37B | |
| +11.54% | 39.35B |
- Stock Market
- Equities
- ALMDT Stock
- Financials Median Technologies
