Projected Income Statement: Riber

Forecast Balance Sheet: Riber

Forecast Balance Sheet - Riber
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 3.34 2.03 -3.78 -4.71 -5.74 -6.45 -10.1 -13.6
Change - -39.22% -286.21% -24.6% -21.87% -12.45% -56.59% -34.65%
Announcement Date 13/4/22 14/4/23 12/4/24 9/4/25 17/4/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Riber

Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
CAPEX 1 3.054 1.109 2.26 1.615 2.3 2.45 2.3
Change - - 103.79% -28.54% 42.41% 6.52% -6.12%
Free Cash Flow (FCF) 1 -1.32 6.671 4.249 2.906 2.9 5.65 5.9
Change - - -36.31% -31.61% -0.21% 94.83% 4.42%
Announcement Date 13/4/22 12/4/24 9/4/25 17/4/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Riber

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

Profitability

        
EBITDA Margin (%) 11.68% 6.91% 15.46% 16.43% 21.07% 18.5% 17.93% 20.42%
EBIT Margin (%) 4.17% 4.68% 9.95% 10.92% 12.67% 12.25% 15.12% 17.85%
EBT Margin (%) 5.49% - - - - - - -
Net margin (%) 4.81% 0.72% 8.67% 9.95% 13% 10.62% 12.74% 13.98%
FCF margin (%) -4.23% - 17.02% 10.31% 7.21% 7.25% 12.2% 10.86%
FCF / Net Income (%) -88% - 196.21% 103.63% 55.47% 68.24% 95.76% 77.63%

Profitability

        
ROA - - - - - - - -
ROE 7.55% 0.89% 5.88% 18.31% 20.59% 12.4% 12.2% 13.9%

Financial Health

        
Leverage (Debt/EBITDA) 0.92x 1.06x - - - - - -
Debt / Free cash flow -2.53x - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 9.79% - 2.83% 5.49% 4.01% 5.75% 5.29% 4.23%
CAPEX / EBITDA (%) 83.79% - 18.29% 33.39% 19.02% 31.08% 29.52% 20.72%
CAPEX / FCF (%) -231.36% - 16.62% 53.19% 55.57% 79.31% 43.36% 38.98%

Items per share

        
Cash flow per share 1 0.0816 0.235 0.3793 0.3108 0.2152 - - -
Change - 188.17% 61.41% -18.06% -30.76% - - -
Dividend per Share 1 0.03 0.05 0.07 0.08 0.08 0.1 0.1 0.05
Change - 66.67% 40% 14.29% 0% 25% 0% -50%
Book Value Per Share 1 0.94 - 0.9976 1.126 1.299 1.35 1.42 1.53
Change - - - 12.88% 15.39% 3.89% 5.19% 7.75%
EPS 1 0.07 0.01 0.16 0.2 0.25 0.2 0.28 0.355
Change - -85.71% 1,500% 25% 25% -20% 40% 26.79%
Nbr of stocks (in thousands) 21,040 21,024 21,013 20,952 20,805 21,001 21,001 21,001
Announcement Date 13/4/22 14/4/23 12/4/24 9/4/25 17/4/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 31.6x 22.6x
PBR 4.68x 4.45x
EV / Sales 3.32x 2.79x
Yield 1.58% 1.58%

EPS & Dividend

EPS & Dividend - Riber


Y-o-Y evolution of P/E

Valuation ratios - P/E - Riber
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Riber
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Riber
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
6.320EUR
Average target price
8.750EUR
Spread / Average Target
+38.45%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Riber