NOTORIOUS PICTURES S.P.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.07 EUR | 0.00% |
|
+0.94% | -13.71% |
| Mar. 28 | Notorious Pictures, profit halves in 2023; revenues fall slightly | AN |
| 2023 | Notorious Pictures issues EUR8 million bond issue | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 70.47 | 54.41 | 37.86 | 35.67 | 31.29 | 23.41 | 23.41 | - |
| Enterprise Value (EV) 1 | 70.47 | 54.41 | 50.75 | 52.29 | 52.15 | 69.21 | 65.81 | 67.71 |
| P/E ratio | - | 10.3 x | -17.3 x | 9.59 x | 7.15 x | 5.49 x | 3.78 x | 2.71 x |
| Yield | - | - | - | 5.03% | 8.04% | 7.29% | 10.6% | 14.8% |
| Capitalization / Revenue | 2.23 x | 1.23 x | 2.82 x | 1.36 x | 0.88 x | 0.57 x | 0.42 x | 0.34 x |
| EV / Revenue | 2.23 x | 1.23 x | 3.78 x | 1.99 x | 1.46 x | 1.69 x | 1.17 x | 0.98 x |
| EV / EBITDA | - | - | 10.1 x | 5.04 x | 2.96 x | 3.76 x | 2.89 x | 2.61 x |
| EV / FCF | - | - | 17.9 x | -20.9 x | 13.3 x | -6.72 x | 8.13 x | 8.79 x |
| FCF Yield | - | - | 5.58% | -4.78% | 7.53% | -14.9% | 12.3% | 11.4% |
| Price to Book | - | - | 1.58 x | 1.27 x | - | 0.74 x | 0.65 x | 0.55 x |
| Nbr of stocks (in thousands) | 22,023 | 21,938 | 21,882 | 21,882 | 21,882 | 21,882 | 21,882 | - |
| Reference price 2 | 3.200 | 2.480 | 1.730 | 1.630 | 1.430 | 1.070 | 1.070 | 1.070 |
| Announcement Date | 3/22/19 | 3/26/20 | 3/30/21 | 3/30/22 | 3/1/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 31.53 | 44.12 | 13.44 | 26.25 | 35.6 | 40.9 | 56.3 | 68.9 |
| EBITDA 1 | - | - | 5.035 | 10.37 | 17.61 | 18.4 | 22.8 | 25.9 |
| EBIT 1 | - | - | -3 | 3.384 | 5.621 | 5.2 | 8.2 | 11 |
| Operating Margin | - | - | -22.32% | 12.89% | 15.79% | 12.71% | 14.56% | 15.97% |
| Earnings before Tax (EBT) 1 | - | - | -3.162 | 3.102 | 5.295 | 4.3 | 7.1 | 9.9 |
| Net income 1 | - | - | -2.127 | 3.558 | 4.367 | 4.377 | 6.364 | 8.884 |
| Net margin | - | - | -15.83% | 13.55% | 12.27% | 10.7% | 11.3% | 12.89% |
| EPS 2 | - | 0.2400 | -0.1000 | 0.1700 | 0.2000 | 0.1950 | 0.2830 | 0.3950 |
| Free Cash Flow 1 | - | - | 2.834 | -2.498 | 3.929 | -10.3 | 8.1 | 7.7 |
| FCF margin | - | - | 21.08% | -9.52% | 11.04% | -25.18% | 14.39% | 11.18% |
| FCF Conversion (EBITDA) | - | - | 56.29% | - | 22.3% | - | 35.53% | 29.73% |
| FCF Conversion (Net income) | - | - | - | - | 89.96% | - | 127.28% | 86.67% |
| Dividend per Share 2 | - | - | - | 0.0820 | 0.1150 | 0.0780 | 0.1130 | 0.1580 |
| Announcement Date | 3/22/19 | 3/26/20 | 3/30/21 | 3/30/22 | 3/1/23 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 S2 |
|---|---|---|
| Net sales 1 | - | 17.99 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | 2.223 | - |
| Net margin | - | - |
| EPS | 0.1000 | - |
| Dividend per Share | - | - |
| Announcement Date | 9/29/22 | 3/1/23 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 12.9 | 16.6 | 20.9 | 45.8 | 42.4 | 44.3 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 2.56 x | 1.602 x | 1.184 x | 2.489 x | 1.86 x | 1.71 x |
| Free Cash Flow 1 | - | - | 2.83 | -2.5 | 3.93 | -10.3 | 8.1 | 7.7 |
| ROE (net income / shareholders' equity) | - | - | -8.27% | 13.5% | 14.8% | 13.8% | 18.3% | 22% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 1.090 | 1.290 | - | 1.450 | 1.650 | 1.930 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | - | 4.15 | 12.5 | 14.2 | 20.4 | 14.6 | 13.8 |
| Capex / Sales | - | - | 30.91% | 47.48% | 39.9% | 49.88% | 25.93% | 20.03% |
| Announcement Date | 3/22/19 | 3/26/20 | 3/30/21 | 3/30/22 | 3/1/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.07
EUR
Average target price
2
EUR
Spread / Average Target
+86.92%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -13.71% | 25M | |
| +11.67% | 8B | |
| -8.57% | 5.95B | |
| +10.09% | 5.72B | |
| +2.72% | 4.47B | |
| +8.88% | 4.16B | |
| +13.50% | 3.72B | |
| -1.63% | 3.1B | |
| +7.51% | 2.75B | |
| +36.29% | 2.07B |
- Stock Market
- Equities
- NPI Stock
- Financials Notorious Pictures S.p.A.
