Projected Income Statement: Libertas 7, S.A.

Forecast Balance Sheet: Libertas 7, S.A.

Forecast Balance Sheet - Libertas 7, S.A.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 32.6 31.5 - - 34.7 39.3 36.7 35.9
Change - -3.37% - - - 13.36% -6.62% -2.18%
Announcement Date 28/2/22 28/2/23 29/2/24 28/2/25 26/2/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Libertas 7, S.A.

Fiscal Period: December 2021 2022 2025 2026 2027 2028
CAPEX 1 0.061 0.1107 2.265 0.5 0.8 1
Change - 81.46% - -77.92% 60% 25%
Free Cash Flow (FCF) 1 2.97 1.981 2.737 -2.2 5.2 3.5
Change - -33.3% - -180.38% 336.36% -32.69%
Announcement Date 28/2/22 28/2/23 26/2/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Libertas 7, S.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 9.07% 17.02% - - 38.99% 26.58% 26.22% 25.93%
EBIT Margin (%) 14.7% 24.49% - - 36.64% 25.74% 25.71% 25.51%
EBT Margin (%) 9.3% 18.74% - - 29.2% 18.99% 21.34% 22.22%
Net margin (%) 7.22% 13.01% - 31.84% 21.33% 14.35% 16.2% 16.67%
FCF margin (%) 17.66% 17.21% - - 12.84% -9.28% 13.37% 7.2%
FCF / Net Income (%) 244.65% 132.25% - - 60.19% -64.71% 82.54% 43.21%

Profitability

        
ROA - - - - - - - -
ROE 1.35% 1.63% - - 4.51% 3.2% 5.7% 7%

Financial Health

        
Leverage (Debt/EBITDA) 21.38x 16.08x - - 4.17x 6.24x 3.6x 2.85x
Debt / Free cash flow 10.98x 15.91x - - 12.67x -17.86x 7.06x 10.26x

Capital Intensity

        
CAPEX / Current Assets (%) 0.36% 0.96% - - 10.62% 2.11% 2.06% 2.06%
CAPEX / EBITDA (%) 4% 5.65% - - 27.25% 7.94% 7.84% 7.94%
CAPEX / FCF (%) 2.05% 5.59% - - 82.74% -22.73% 15.38% 28.57%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - 0.06 0.04 0.05 0.05
Change - - - - - -33.33% 25% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.06 0.07 0.11 - 0.2 0.15 0.29 0.37
Change - 16.67% 57.14% - - -25% 93.33% 27.59%
Nbr of stocks (in thousands) 20,943 21,061 21,115 - 21,211 21,264 21,264 21,264
Announcement Date 28/2/22 28/2/23 29/2/24 - 26/2/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 20.4x 10.6x
PBR - -
EV / Sales 4.4x 2.62x
Yield 1.31% 1.63%

EPS & Dividend

EPS & Dividend - Libertas 7, S.A.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Libertas 7, S.A.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Libertas 7, S.A.
Trader
-
Investor
Global
-
Quality
ESG MSCI
-
MarketScreener Ratings - Libertas 7, S.A.

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Libertas 7, S.A.
  1. Stock Market
  2. Stocks
  3. LIB Stock
  4. Financials Libertas 7, S.A.