Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
31.18M
Revenue has increased from the previous period.
41.36%
Revenue growth rate is unchanged from the previous period.
-12.61M
EBITDA has decreased from the previous period.
-40.43%
EBITDA margin is unchanged from the previous period.
-13.80M
EBIT has decreased from the previous period.
-44.25%
EBIT margin is unchanged from the previous period.
9.86M
Depreciation has increased from the previous period.
21.02M
Total cash has increased from the previous period.
67.40%
Cash percentage is unchanged from the previous period.
14.83M
Receivables have increased from the previous period.
47.56%
Receivables percentage is unchanged from the previous period.
7.80M
Inventories have increased from the previous period.
25.00%
Inventory percentage is unchanged from the previous period.
17.14M
Accounts payable has increased from the previous period.
54.98%
Payables percentage is unchanged from the previous period.
-3.76M
Capital expenditure has increased from the previous period.
-12.07%
CapEx percentage is unchanged from the previous period.
22.26%
WACC is unchanged from the previous period.
22.44%
Cost of equity is unchanged from the previous period.
7.59%
Cost of debt is unchanged from the previous period.
3.91
Beta is unchanged from the previous period.
548.41M
Diluted shares outstanding is unchanged from the previous period.
3.20M
Total debt is unchanged from the previous period.
249.53M
Total equity is unchanged from the previous period.
252.73M
Total capital is unchanged from the previous period.
1.27%
Debt weighting is unchanged from the previous period.
98.73%
Equity weighting is unchanged from the previous period.
-13.80M
EBIAT has decreased from the previous period.
-9.31M
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
-46.87M
Terminal value is unchanged from the previous period.
-31.70M
Enterprise value is unchanged from the previous period.
2.74M
Net debt is unchanged from the previous period.
-34.44M
Equity value is unchanged from the previous period.
-0.06
Equity value per share is unchanged from the previous period.
0.51 - 0.61
0.03 - 0.62
156.49M / 30.26M (Avg.)
-0.58 | -0.01
