1.17 - 1.17
1.10 - 1.60
166 / 2.1K (Avg.)
-9.00 | -0.13
Analyze analyst forecasts for the company and compare them with competitors.
38.40M
Worse than FYB.DE's estimated revenue of 78.09M.
5.10M
Better than FYB.DE's estimated ebitda of -1.83M.
-0.04
Worse than FYB.DE's estimated eps of 4.23.
-3.62M
Worse than FYB.DE's estimated net income of 75.80M.
-12.58M
Worse than FYB.DE's estimated ebit of -2.94M.
8.42M
Better than FYB.DE's estimated sg&a expense of 11.78M.
Analyze DCF forecasts for the company and compare them with competitors.
6.42M
Worse than FYB.DE's revenue of 203.32M.
9.06%
Worse than FYB.DE's revenue growth rate of 23.89%.
548.11K
Worse than FYB.DE's ebitda of 58.13M.
8.54%
Worse than FYB.DE's ebitda margin of 28.59%.
-2.90M
Worse than FYB.DE's ebit of 16.98M.
-45.23%
Worse than FYB.DE's ebit margin of 8.35%.
3.45M
Better than FYB.DE's depreciation of 46.31M.
4.95M
Worse than FYB.DE's total cash of 116.60M.
77.18%
Better than FYB.DE's cash as percentage of revenue of 57.35%.
1.57M
Better than FYB.DE's receivables of 60.64M.
24.42%
Better than FYB.DE's receivables as percentage of revenue of 29.82%.
1.48M
Better than FYB.DE's inventories of 2.64M.
23.02%
Worse than FYB.DE's inventories as percentage of revenue of 1.30%.
652.86K
Better than FYB.DE's accounts payable of 43.32M.
10.17%
Better than FYB.DE's payables as percentage of revenue of 21.31%.
-1.49M
Worse than FYB.DE's capital expenditure of -55.99M.
-23.18%
Worse than FYB.DE's capex as percentage of revenue of -27.54%.
4.41%
Better than FYB.DE's weighted average cost of capital (wacc) of 6.87%.
5.28%
Better than FYB.DE's cost of equity of 6.81%.
3.99%
Better than FYB.DE's cost of debt of 10.45%.
0.27
Better than FYB.DE's beta of 0.58.
25.57M
Worse than FYB.DE's diluted shares outstanding of 17.49M.
59.80M
Worse than FYB.DE's total debt of 10.59M.
30.17M
Worse than FYB.DE's total equity of 509.89M.
89.96M
Worse than FYB.DE's total capital of 520.48M.
66.47%
Worse than FYB.DE's debt weighting of 2.04%.
33.53%
Worse than FYB.DE's equity weighting of 97.96%.
-2.89M
Worse than FYB.DE's ebiat of 15.25M.
-1.13M
Worse than FYB.DE's unlevered free cash flow of 1.73M.
2.00%
Equal to FYB.DE's long-term growth rate of 2.00%.
-47.69M
Worse than FYB.DE's terminal value of 36.20M.
-43.31M
Worse than FYB.DE's enterprise value of 36.95M.
15.50M
Worse than FYB.DE's net debt of -31.24M.
-58.81M
Worse than FYB.DE's equity value of 68.19M.
-2.30
Worse than FYB.DE's equity value per share of 3.90.
