VOXX INTERNATIONAL CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.42 USD | -2.13% |
|
-6.82% | -39.89% |
| Mar. 07 | VOXX International Corporation Announces Executive and Board Changes | CI |
| Jan. 10 | Transcript : VOXX International Corporation, Q3 2024 Earnings Call, Jan 10, 2024 |
Valuation
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 496 | 256.2 | 270 | 145.1 | - | - |
| Enterprise Value (EV) 1 | 496 | 240.6 | 301.9 | 191.1 | 202.4 | 214.9 |
| P/E ratio | 19 x | -11.7 x | -9.77 x | -5.84 x | -7.93 x | -9.44 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.88 x | 0.4 x | 0.51 x | 0.3 x | 0.29 x | 0.27 x |
| EV / Revenue | 0.88 x | 0.38 x | 0.57 x | 0.4 x | 0.41 x | 0.4 x |
| EV / EBITDA | - | 6.12 x | 35.1 x | -65 x | -54.5 x | 415 x |
| EV / FCF | - | -35.1 x | -7.23 x | -26.5 x | -15.3 x | -17.2 x |
| FCF Yield | - | -2.85% | -13.8% | -3.77% | -6.52% | -5.82% |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 23,928 | 23,876 | 23,621 | 22,598 | - | - |
| Reference price 2 | 20.73 | 10.73 | 11.43 | 6.420 | 6.420 | 6.420 |
| Announcement Date | 5/13/21 | 5/16/22 | 5/15/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 563.6 | 635.9 | 534 | 479 | 495.9 | 531.8 |
| EBITDA 1 | - | 39.31 | 8.595 | -2.939 | -3.712 | 0.518 |
| EBIT 1 | - | 27.26 | -3.856 | -16.12 | -17.28 | -13.46 |
| Operating Margin | - | 4.29% | -0.72% | -3.36% | -3.48% | -2.53% |
| Earnings before Tax (EBT) | - | -25.84 | -30.95 | - | - | - |
| Net income 1 | - | -22.33 | -28.58 | -25.87 | -19.14 | -15.98 |
| Net margin | - | -3.51% | -5.35% | -5.4% | -3.86% | -3% |
| EPS 2 | 1.090 | -0.9200 | -1.170 | -1.100 | -0.8100 | -0.6800 |
| Free Cash Flow 1 | - | -6.862 | -41.76 | -7.204 | -13.2 | -12.5 |
| FCF margin | - | -1.08% | -7.82% | -1.5% | -2.66% | -2.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/13/21 | 5/16/22 | 5/15/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 143.1 | 191.9 | 163.9 | 128.7 | 125.7 | 143.1 | 136.5 | 111.9 | 113.6 | 135.3 | 126.2 | 112 | 117.9 | 133.3 | 132.7 |
| EBITDA 1 | 6.35 | 15.37 | 9.32 | -0.07 | -3.336 | 8.988 | 3.013 | -4.944 | -0.009 | 7.997 | -0.442 | -3.5 | -2.2 | 1.5 | 0.5 |
| EBIT 1 | 3.615 | 11.99 | 6.158 | -2.974 | -6.785 | 5.935 | -0.032 | -8.045 | -3.103 | 5.189 | -4.278 | - | - | - | - |
| Operating Margin | 2.53% | 6.25% | 3.76% | -2.31% | -5.4% | 4.15% | -0.02% | -7.19% | -2.73% | 3.84% | -3.39% | - | - | - | - |
| Earnings before Tax (EBT) | - | -30.31 | 3.102 | -8.939 | -11.63 | 2.366 | -12.75 | - | - | - | - | - | - | - | - |
| Net income 1 | 0.311 | -28.12 | 2.761 | -6.527 | -10.22 | 7.421 | -19.25 | -10.74 | -11.06 | 1.912 | -3.68 | - | - | - | - |
| Net margin | 0.22% | -14.66% | 1.68% | -5.07% | -8.13% | 5.19% | -14.1% | -9.59% | -9.74% | 1.41% | -2.92% | - | - | - | - |
| EPS 2 | 0.0100 | -1.160 | 0.1100 | -0.2700 | -0.4200 | 0.3000 | -0.8000 | -0.4500 | -0.4700 | 0.0800 | -0.1600 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/12/21 | 1/10/22 | 5/16/22 | 7/11/22 | 10/11/22 | 1/9/23 | 5/15/23 | 7/10/23 | 10/10/23 | 1/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 31.9 | 46.1 | 57.3 | 69.8 |
| Net Cash position 1 | - | 15.6 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 3.709 x | -15.68 x | -15.43 x | 134.8 x |
| Free Cash Flow 1 | - | -6.86 | -41.8 | -7.2 | -13.2 | -12.5 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 3.9 | 3.56 | 2.79 | 2.82 | 2.84 |
| Capex / Sales | - | 0.61% | 0.67% | 0.58% | 0.57% | 0.53% |
| Announcement Date | 5/13/21 | 5/16/22 | 5/15/23 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.42
USD
Average target price
11
USD
Spread / Average Target
+71.34%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -39.89% | 145M | |
| -4.77% | 98.61B | |
| -4.19% | 19.84B | |
| -10.81% | 11.28B | |
| +30.66% | 6.15B | |
| +9.46% | 3.92B | |
| +6.79% | 3.72B | |
| -18.57% | 3.38B | |
| -3.05% | 3.38B | |
| +0.95% | 3.4B |
- Stock Market
- Equities
- VOXX Stock
- Financials VOXX International Corporation
