Financials UNITEDLABELS AG

Equities

ULC

DE0005489561

Department Stores

Market Closed - Xetra 11:36:17 2024-04-29 am EDT 5-day change 1st Jan Change
2.48 EUR -3.12% Intraday chart for UNITEDLABELS AG +7.83% +10.71%

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 17.7 15.12 15.66 9.425 7.346 16.91
Enterprise Value (EV) 1 27.76 24.59 25.23 16.94 15.1 24.51
P/E ratio -10.2 x 40 x 26.3 x -2.09 x 9.64 x -79.5 x
Yield - - - - - -
Capitalization / Revenue 0.55 x 0.5 x 0.6 x 0.7 x 0.56 x 0.94 x
EV / Revenue 0.86 x 0.81 x 0.97 x 1.26 x 1.15 x 1.36 x
EV / EBITDA 12.7 x 7.36 x 9.14 x 62.4 x 10 x 77.8 x
EV / FCF -10.6 x 18.9 x -15.9 x 4.09 x 231 x 62.1 x
FCF Yield -9.42% 5.29% -6.29% 24.4% 0.43% 1.61%
Price to Book 15.7 x 8.81 x 5.21 x 36 x 7.66 x 17.5 x
Nbr of stocks (in thousands) 6,300 6,300 6,930 6,930 6,930 6,930
Reference price 2 2.810 2.400 2.260 1.360 1.060 2.440
Announcement Date 3/31/17 3/27/18 3/29/19 4/30/20 3/31/21 5/31/22
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 32.45 30.33 25.92 13.49 13.16 17.97
EBITDA 1 2.193 3.34 2.762 0.2713 1.51 0.3149
EBIT 1 -0.3746 1.227 1.277 -0.3277 1.223 0.0539
Operating Margin -1.15% 4.04% 4.93% -2.43% 9.29% 0.3%
Earnings before Tax (EBT) 1 -1.697 0.5019 0.4968 -0.9296 0.8859 -0.4072
Net income 1 -1.729 0.3822 0.5807 -4.507 0.7679 -0.2126
Net margin -5.33% 1.26% 2.24% -33.42% 5.83% -1.18%
EPS 2 -0.2745 0.0600 0.0859 -0.6503 0.1100 -0.0307
Free Cash Flow 1 -2.615 1.301 -1.588 4.138 0.0654 0.3946
FCF margin -8.06% 4.29% -6.13% 30.69% 0.5% 2.2%
FCF Conversion (EBITDA) - 38.96% - 1,525.64% 4.33% 125.34%
FCF Conversion (Net income) - 340.47% - - 8.51% -
Dividend per Share - - - - - -
Announcement Date 3/31/17 3/27/18 3/29/19 4/30/20 3/31/21 5/31/22
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 10.1 9.47 9.57 7.51 7.76 7.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.583 x 2.837 x 3.465 x 27.7 x 5.137 x 24.13 x
Free Cash Flow 1 -2.62 1.3 -1.59 4.14 0.07 0.39
ROE (net income / shareholders' equity) -114% 45% 27.7% -59.7% 122% -21.7%
ROA (Net income/ Total Assets) -0.87% 3% 3.14% -0.98% 4.46% 0.18%
Assets 1 199.8 12.72 18.49 458.9 17.2 -116.6
Book Value Per Share 2 0.1800 0.2700 0.4300 0.0400 0.1400 0.1400
Cash Flow per Share 2 0.1500 0.1300 0.1000 0.0600 0.0300 0.0200
Capex 1 1.8 0.79 0.32 0.25 0.35 0.53
Capex / Sales 5.54% 2.6% 1.24% 1.82% 2.64% 2.97%
Announcement Date 3/31/17 3/27/18 3/29/19 4/30/20 3/31/21 5/31/22
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ULC Stock
  4. Financials UNITEDLABELS AG