25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Solaria Energía y Medio Ambiente S.A
Buy, Hold or Sell?

Let's analyze Solaria Energía y Medio Ambiente S.A together

I guess you are interested in Solaria Energía y Medio Ambiente S.A. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Solaria Energía y Medio Ambiente S.A. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Solaria Energía y Medio Ambiente S.A

I send you an email if I find something interesting about Solaria Energía y Medio Ambiente S.A.

1. Quick Overview

1.1. Quick analysis of Solaria Energía y Medio Ambiente S.A (30 sec.)










1.2. What can you expect buying and holding a share of Solaria Energía y Medio Ambiente S.A? (30 sec.)

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
€4.19
Expected worth in 1 year
€9.94
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
€5.74
Return On Investment
72.3%

For what price can you sell your share?

Current Price per Share
€7.94
Expected price per share
€7.305 - €9.095
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Solaria Energía y Medio Ambiente S.A (5 min.)




Live pricePrice per Share (EOD)
€7.94
Intrinsic Value Per Share
€-24.95 - €-14.30
Total Value Per Share
€-20.75 - €-10.11

2.2. Growth of Solaria Energía y Medio Ambiente S.A (5 min.)




Is Solaria Energía y Medio Ambiente S.A growing?

Current yearPrevious yearGrowGrow %
How rich?$550m$361.7m$188.2m34.2%

How much money is Solaria Energía y Medio Ambiente S.A making?

Current yearPrevious yearGrowGrow %
Making money$112.8m$94.5m$18.3m16.2%
Net Profit Margin56.2%64.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Solaria Energía y Medio Ambiente S.A (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Solaria Energía y Medio Ambiente S.A?

Welcome investor! Solaria Energía y Medio Ambiente S.A's management wants to use your money to grow the business. In return you get a share of Solaria Energía y Medio Ambiente S.A.

First you should know what it really means to hold a share of Solaria Energía y Medio Ambiente S.A. And how you can make/lose money.

Speculation

The Price per Share of Solaria Energía y Medio Ambiente S.A is €7.94. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Solaria Energía y Medio Ambiente S.A.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Solaria Energía y Medio Ambiente S.A, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €4.19. Based on the TTM, the Book Value Change Per Share is €1.44 per quarter. Based on the YOY, the Book Value Change Per Share is €0.78 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Solaria Energía y Medio Ambiente S.A.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.9011.4%0.9011.4%0.769.5%0.506.3%0.303.8%
Usd Book Value Change Per Share1.5119.0%1.5119.0%0.8210.3%0.597.5%0.425.3%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share1.5119.0%1.5119.0%0.8210.3%0.597.5%0.425.3%
Usd Price Per Share19.53-19.53-17.97-17.48-9.56-
Price to Earnings Ratio21.63-21.63-23.76-44.53-30.09-
Price-to-Total Gains Ratio12.96-12.96-21.97-52.01-33.23-
Price to Book Ratio4.44-4.44-6.21-7.39-5.08-
Price-to-Total Gains Ratio12.96-12.96-21.97-52.01-33.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.33303
Number of shares120
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share1.510.59
Usd Total Gains Per Share1.510.59
Gains per Quarter (120 shares)180.8171.20
Gains per Year (120 shares)723.24284.80
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
107237130285275
20144614360570560
30217021590854845
4028932882011391130
5036163605014241415
6043394328017091700
7050635051019941985
8057865774022782270
9065096497025632555
10072327220028482840

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%16.04.00.080.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.05.00.075.0%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%2.00.018.010.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%15.05.00.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Solaria Energía y Medio Ambiente S.A compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.4361.4360%0.779+84%0.565+154%0.401+258%
Book Value Per Share--4.1954.1950%2.759+52%2.452+71%1.501+180%
Current Ratio--0.6720.6720%1.083-38%1.153-42%1.673-60%
Debt To Asset Ratio--0.6820.6820%0.758-10%0.714-4%0.731-7%
Debt To Equity Ratio--2.1512.1510%3.153-32%2.568-16%3.055-30%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--1277935110.0001277935110.0000%1195327120.000+7%1406490958.000-9%725784730.500+76%
Eps--0.8600.8600%0.721+19%0.480+79%0.285+202%
Ev To Ebitda Ratio--6.3426.3420%8.091-22%19.885-68%10.631-40%
Ev To Sales Ratio--6.6796.6790%8.582-22%18.834-65%9.775-32%
Free Cash Flow Per Share---1.845-1.8450%-1.736-6%-1.154-37%-0.622-66%
Free Cash Flow To Equity Per Share---0.587-0.5870%-0.018-97%-0.025-96%0.043-1459%
Gross Profit Margin--1.0001.0000%1.0000%1.000+0%0.998+0%
Intrinsic Value_10Y_max---14.302--------
Intrinsic Value_10Y_min---24.947--------
Intrinsic Value_1Y_max---0.799--------
Intrinsic Value_1Y_min---1.743--------
Intrinsic Value_3Y_max---2.883--------
Intrinsic Value_3Y_min---5.923--------
Intrinsic Value_5Y_max---5.551--------
Intrinsic Value_5Y_min---10.824--------
Market Cap992110940.000-134%2325338110.0002325338110.0000%2139161120.000+9%2081433758.000+12%1137741330.500+104%
Net Profit Margin--0.5620.5620%0.647-13%0.595-6%0.529+6%
Operating Margin--0.8890.8890%0.881+1%0.733+21%0.694+28%
Operating Ratio--0.1200.1200%0.121-1%0.269-55%0.483-75%
Pb Ratio1.893-134%4.4374.4370%6.205-29%7.392-40%5.084-13%
Pe Ratio9.228-134%21.62821.6280%23.756-9%44.527-51%30.090-28%
Price Per Share7.940-134%18.61018.6100%17.120+9%16.658+12%9.106+104%
Price To Free Cash Flow Ratio-4.304+57%-10.087-10.0870%-9.859-2%-17.017+69%-23.416+132%
Price To Total Gains Ratio5.530-134%12.96212.9620%21.969-41%52.007-75%33.229-61%
Quick Ratio--0.6610.6610%0.967-32%1.019-35%1.471-55%
Return On Assets--0.0650.0650%0.063+3%0.051+27%0.048+36%
Return On Equity--0.2060.2060%0.262-22%0.184+11%0.190+8%
Total Gains Per Share--1.4361.4360%0.779+84%0.565+154%0.401+258%
Usd Book Value--550061841.000550061841.0000%361792036.000+52%321561132.700+71%196790485.600+180%
Usd Book Value Change Per Share--1.5071.5070%0.818+84%0.593+154%0.421+258%
Usd Book Value Per Share--4.4024.4020%2.895+52%2.573+71%1.575+180%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--1341192897.9451341192897.9450%1254495812.440+7%1476112260.421-9%761711074.660+76%
Usd Eps--0.9030.9030%0.756+19%0.504+79%0.299+202%
Usd Free Cash Flow---241937037.000-241937037.0000%-227716312.000-6%-151272831.000-37%-81551082.650-66%
Usd Free Cash Flow Per Share---1.936-1.9360%-1.822-6%-1.211-37%-0.653-66%
Usd Free Cash Flow To Equity Per Share---0.616-0.6160%-0.018-97%-0.026-96%0.045-1459%
Usd Market Cap1041220431.530-134%2440442346.4452440442346.4450%2245049595.440+9%2184464729.021+12%1194059526.360+104%
Usd Price Per Share8.333-134%19.53119.5310%17.967+9%17.483+12%9.556+104%
Usd Profit--112835943.000112835943.0000%94505376.000+19%62945231.800+79%37564648.550+200%
Usd Revenue--200792439.000200792439.0000%146175409.500+37%107779242.100+86%66650386.600+201%
Usd Total Gains Per Share--1.5071.5070%0.818+84%0.593+154%0.421+258%
 EOD+3 -5MRQTTM+0 -0YOY+24 -135Y+23 -1510Y+26 -12

3.3 Fundamental Score

Let's check the fundamental score of Solaria Energía y Medio Ambiente S.A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.228
Price to Book Ratio (EOD)Between0-11.893
Net Profit Margin (MRQ)Greater than00.562
Operating Margin (MRQ)Greater than00.889
Quick Ratio (MRQ)Greater than10.661
Current Ratio (MRQ)Greater than10.672
Debt to Asset Ratio (MRQ)Less than10.682
Debt to Equity Ratio (MRQ)Less than12.151
Return on Equity (MRQ)Greater than0.150.206
Return on Assets (MRQ)Greater than0.050.065
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Solaria Energía y Medio Ambiente S.A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.061
Ma 20Greater thanMa 507.701
Ma 50Greater thanMa 1008.051
Ma 100Greater thanMa 2009.210
OpenGreater thanClose7.630
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Solaria Energía y Medio Ambiente S.A

Solaria Energía y Medio Ambiente, S.A., together with its subsidiaries, generates solar photovoltaic energy. It owns, manages, and operates a pipeline of approximately 14,200 MW of photovoltaic plants in Spain, Italy, Portugal, Uruguay, and Greece. The company was incorporated in 2002 and is based in Madrid, Spain.

Fundamental data was last updated by Penke on 2025-01-30 06:28:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Solaria Energía y Medio Ambiente S.A earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • A Net Profit Margin of 56.2% means that €0.56 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 56.2%. The company is making a huge profit. +2
  • The TTM is 56.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ56.2%TTM56.2%0.0%
TTM56.2%YOY64.7%-8.5%
TTM56.2%5Y59.5%-3.3%
5Y59.5%10Y52.9%+6.7%
4.3.1.2. Return on Assets

Shows how efficient Solaria Energía y Medio Ambiente S.A is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • 6.5% Return on Assets means that Solaria Energía y Medio Ambiente S.A generated €0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 6.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 6.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM6.5%0.0%
TTM6.5%YOY6.3%+0.2%
TTM6.5%5Y5.1%+1.4%
5Y5.1%10Y4.8%+0.3%
4.3.1.3. Return on Equity

Shows how efficient Solaria Energía y Medio Ambiente S.A is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • 20.6% Return on Equity means Solaria Energía y Medio Ambiente S.A generated €0.21 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 20.6%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 20.6%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ20.6%TTM20.6%0.0%
TTM20.6%YOY26.2%-5.7%
TTM20.6%5Y18.4%+2.1%
5Y18.4%10Y19.0%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Solaria Energía y Medio Ambiente S.A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Solaria Energía y Medio Ambiente S.A is operating .

  • Measures how much profit Solaria Energía y Medio Ambiente S.A makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • An Operating Margin of 88.9% means the company generated €0.89  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 88.9%. The company is operating very efficient. +2
  • The TTM is 88.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ88.9%TTM88.9%0.0%
TTM88.9%YOY88.1%+0.7%
TTM88.9%5Y73.3%+15.6%
5Y73.3%10Y69.4%+3.8%
4.3.2.2. Operating Ratio

Measures how efficient Solaria Energía y Medio Ambiente S.A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • An Operation Ratio of 0.12 means that the operating costs are €0.12 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 0.120. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.120. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.120TTM0.1200.000
TTM0.120YOY0.121-0.001
TTM0.1205Y0.269-0.149
5Y0.26910Y0.483-0.215
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Solaria Energía y Medio Ambiente S.A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Solaria Energía y Medio Ambiente S.A is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A Current Ratio of 0.67 means the company has €0.67 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 0.672. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.672. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.672TTM0.6720.000
TTM0.672YOY1.083-0.411
TTM0.6725Y1.153-0.481
5Y1.15310Y1.673-0.519
4.4.3.2. Quick Ratio

Measures if Solaria Energía y Medio Ambiente S.A is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • A Quick Ratio of 0.66 means the company can pay off €0.66 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 0.661. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.661. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.661TTM0.6610.000
TTM0.661YOY0.967-0.307
TTM0.6615Y1.019-0.358
5Y1.01910Y1.471-0.452
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Solaria Energía y Medio Ambiente S.A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Solaria Energía y Medio Ambiente S.A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to Utilities - Renewable industry mean.
  • A Debt to Asset Ratio of 0.68 means that Solaria Energía y Medio Ambiente S.A assets are financed with 68.2% credit (debt) and the remaining percentage (100% - 68.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 0.682. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.682. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.682TTM0.6820.000
TTM0.682YOY0.758-0.076
TTM0.6825Y0.714-0.032
5Y0.71410Y0.731-0.017
4.5.4.2. Debt to Equity Ratio

Measures if Solaria Energía y Medio Ambiente S.A is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • A Debt to Equity ratio of 215.1% means that company has €2.15 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The MRQ is 2.151. The company is just not able to pay all its debts with equity.
  • The TTM is 2.151. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.151TTM2.1510.000
TTM2.151YOY3.153-1.002
TTM2.1515Y2.568-0.417
5Y2.56810Y3.055-0.486
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Solaria Energía y Medio Ambiente S.A generates.

  • Above 15 is considered overpriced but always compare Solaria Energía y Medio Ambiente S.A to the Utilities - Renewable industry mean.
  • A PE ratio of 21.63 means the investor is paying €21.63 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The EOD is 9.228. Based on the earnings, the company is underpriced. +1
  • The MRQ is 21.628. Based on the earnings, the company is fair priced.
  • The TTM is 21.628. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD9.228MRQ21.628-12.400
MRQ21.628TTM21.6280.000
TTM21.628YOY23.756-2.128
TTM21.6285Y44.527-22.898
5Y44.52710Y30.090+14.436
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The EOD is -4.304. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -10.087. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -10.087. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.304MRQ-10.087+5.783
MRQ-10.087TTM-10.0870.000
TTM-10.087YOY-9.859-0.228
TTM-10.0875Y-17.017+6.930
5Y-17.01710Y-23.416+6.399
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Solaria Energía y Medio Ambiente S.A is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A PB ratio of 4.44 means the investor is paying €4.44 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Solaria Energía y Medio Ambiente S.A:

  • The EOD is 1.893. Based on the equity, the company is underpriced. +1
  • The MRQ is 4.437. Based on the equity, the company is fair priced.
  • The TTM is 4.437. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD1.893MRQ4.437-2.544
MRQ4.437TTM4.4370.000
TTM4.437YOY6.205-1.769
TTM4.4375Y7.392-2.956
5Y7.39210Y5.084+2.308
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Net Working Capital  57,126-37,96219,164-4,52514,63982315,462-82,836-67,374



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets1,648,922
Total Liabilities1,124,804
Total Stockholder Equity522,918
 As reported
Total Liabilities 1,124,804
Total Stockholder Equity+ 522,918
Total Assets = 1,648,922

Assets

Total Assets1,648,922
Total Current Assets138,337
Long-term Assets1,510,585
Total Current Assets
Cash And Cash Equivalents 65,837
Short-term Investments 107
Net Receivables 58,435
Other Current Assets 2,501
Total Current Assets  (as reported)138,337
Total Current Assets  (calculated)126,880
+/- 11,457
Long-term Assets
Property Plant Equipment 1,386,367
Intangible Assets 343
Long-term Assets Other 71,043
Long-term Assets  (as reported)1,510,585
Long-term Assets  (calculated)1,457,753
+/- 52,832

Liabilities & Shareholders' Equity

Total Current Liabilities205,711
Long-term Liabilities919,093
Total Stockholder Equity522,918
Total Current Liabilities
Short-term Debt 173,227
Short Long Term Debt 168,093
Accounts payable 28,319
Other Current Liabilities 3,511
Total Current Liabilities  (as reported)205,711
Total Current Liabilities  (calculated)373,150
+/- 167,439
Long-term Liabilities
Long term Debt 781,149
Capital Lease Obligations 110,809
Long-term Liabilities  (as reported)919,093
Long-term Liabilities  (calculated)891,958
+/- 27,135
Total Stockholder Equity
Common Stock1,250
Retained Earnings 167,112
Accumulated Other Comprehensive Income 44,880
Other Stockholders Equity 309,676
Total Stockholder Equity (as reported)522,918
Total Stockholder Equity (calculated)522,918
+/-0
Other
Capital Stock1,250
Cash and Short Term Investments 77,401
Common Stock Shares Outstanding 124,951
Liabilities and Stockholders Equity 1,648,922
Net Debt 994,214
Net Invested Capital 1,472,160
Net Working Capital -67,374
Property Plant and Equipment Gross 1,458,227
Short Long Term Debt Total 1,060,051



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-31
> Total Assets 
1,112
4,859
39,366
410,297
388,947
326,759
442,647
394,898
312,355
222,258
197,274
172,228
190,301
280,887
394,670
600,526
715,507
1,042,752
1,426,958
1,648,922
1,648,9221,426,9581,042,752715,507600,526394,670280,887190,301172,228197,274222,258312,355394,898442,647326,759388,947410,29739,3664,8591,112
   > Total Current Assets 
762
1,720
32,105
366,784
305,325
103,063
218,114
129,845
117,200
31,344
27,440
19,275
40,333
34,807
106,331
138,140
105,611
188,284
200,682
138,337
138,337200,682188,284105,611138,140106,33134,80740,33319,27527,44031,344117,200129,845218,114103,063305,325366,78432,1051,720762
       Cash And Cash Equivalents 
60
1,267
4,228
113,163
10,142
17,503
18,914
8,936
13,026
12,767
13,112
8,293
9,769
21,972
93,009
105,336
64,951
141,163
138,286
65,837
65,837138,286141,16364,951105,33693,00921,9729,7698,29313,11212,76713,0268,93618,91417,50310,142113,1634,2281,26760
       Short-term Investments 
0
0
0
0
0
0
10,602
12,836
339
873
629
378
77
77
77
163
267
301
110
107
10711030126716377777737862987333912,83610,602000000
       Net Receivables 
224
310
9,030
40,283
69,321
50,388
51,756
-56,956
18,168
6,810
11,825
4,955
7,323
9,985
9,268
14,391
18,475
34,489
40,670
58,435
58,43540,67034,48918,47514,3919,2689,9857,3234,95511,8256,81018,168-56,95651,75650,38869,32140,2839,030310224
       Other Current Assets 
255
18
1,191
178,552
42,244
844
1,180
6,305
4,979
4,130
21,443
1,595
3,032
2,773
3,977
5,405
5,561
1,059
9,245
2,501
2,5019,2451,0595,5615,4053,9772,7733,0321,59521,4434,1304,9796,3051,18084442,244178,5521,19118255
   > Long-term Assets 
350
3,140
7,261
43,513
83,622
223,696
224,533
265,053
235,499
190,914
169,834
152,953
149,968
246,080
288,339
462,386
609,896
854,468
1,226,276
1,510,585
1,510,5851,226,276854,468609,896462,386288,339246,080149,968152,953169,834190,914235,499265,053224,533223,69683,62243,5137,2613,140350
       Property Plant Equipment 
324
4,140
7,219
45,637
70,099
199,358
200,010
214,359
225,639
187,290
157,956
139,776
135,269
226,596
241,774
384,678
496,427
671,303
973,557
1,386,367
1,386,367973,557671,303496,427384,678241,774226,596135,269139,776157,956187,290225,639214,359200,010199,35870,09945,6377,2194,140324
       Long Term Investments 
0
0
0
0
0
0
0
0
0
7,703
6,897
7,190
7,482
776
26
644
0
0
0
0
0000644267767,4827,1906,8977,703000000000
       Intangible Assets 
0
207
12
299
18
2,969
2,443
0
1,446
1,188
989
757
80
80
12,140
24,255
45,584
112,221
103,970
343
343103,970112,22145,58424,25512,14080807579891,1881,44602,4432,96918299122070
       Long-term Assets Other 
26
-1,207
20
-2,423
34
123
15,644
18,570
2,333
936
2,348
782
479
1,566
1,459
443
267
877
65,752
71,043
71,04365,7528772674431,4591,5664797822,3489362,33318,57015,64412334-2,42320-1,20726
> Total Liabilities 
786
4,035
32,899
136,707
155,066
91,786
210,254
211,175
215,526
198,960
169,820
131,572
141,908
225,189
223,756
407,268
492,993
795,397
1,082,230
1,124,804
1,124,8041,082,230795,397492,993407,268223,756225,189141,908131,572169,820198,960215,526211,175210,25491,786155,066136,70732,8994,035786
   > Total Current Liabilities 
123
1,570
19,053
116,954
119,837
61,693
132,287
83,630
107,849
81,466
88,667
36,681
30,363
13,866
16,916
81,014
86,447
173,645
185,220
205,711
205,711185,220173,64586,44781,01416,91613,86630,36336,68188,66781,466107,84983,630132,28761,693119,837116,95419,0531,570123
       Short-term Debt 
35
421
7,615
43,916
63,704
39,196
57,155
21,206
50,801
25,337
37,872
21,429
8,403
10,095
14,506
27,276
19,667
84,168
96,975
173,227
173,22796,97584,16819,66727,27614,50610,0958,40321,42937,87225,33750,80121,20657,15539,19663,70443,9167,61542135
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
110,362
21,620
17,336
5,209
9,167
12,140
24,904
15,184
78,131
92,815
168,093
168,09392,81578,13115,18424,90412,1409,1675,20917,33621,620110,362000000000
       Accounts payable 
73
1,149
8,563
55,896
49,970
15,191
30,469
48,031
25,156
26,665
18,198
9,031
20,752
607
232
48,952
60,758
83,907
81,886
28,319
28,31981,88683,90760,75848,95223260720,7529,03118,19826,66525,15648,03130,46915,19149,97055,8968,5631,14973
       Other Current Liabilities 
15
38
89
-4,858
6,163
7,306
44,663
14,393
31,341
26,964
30,607
6,170
1,148
2,970
1,042
3,963
2,243
2,986
3,008
3,511
3,5113,0082,9862,2433,9631,0422,9701,1486,17030,60726,96431,34114,39344,6637,3066,163-4,858893815
   > Long-term Liabilities 
663
2,465
13,846
19,753
35,229
30,093
77,967
127,545
107,677
117,494
81,153
94,891
111,545
211,323
206,840
326,254
406,546
621,752
897,010
919,093
919,093897,010621,752406,546326,254206,840211,323111,54594,89181,153117,494107,677127,54577,96730,09335,22919,75313,8462,465663
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
401,691
584,209
784,576
0
0784,576584,209401,6910000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
10,175
4,909
26,587
62,192
3,390
14,563
2,497
0
0
16,231
0
016,231002,49714,5633,39062,19226,5874,90910,175000000000
> Total Stockholder Equity
326
824
6,467
273,590
233,881
234,973
232,393
183,723
96,829
23,298
27,454
40,656
48,393
55,698
170,914
193,258
222,514
247,355
343,288
522,918
522,918343,288247,355222,514193,258170,91455,69848,39340,65627,45423,29896,829183,723232,393234,973233,881273,5906,467824326
   Common Stock
242
778
778
1,011
1,011
1,011
997
997
997
997
1,045
1,097
1,097
1,097
1,250
1,250
1,250
1,250
1,250
1,250
1,2501,2501,2501,2501,2501,2501,0971,0971,0971,0459979979979971,0111,0111,011778778242
   Retained Earnings 
48
0
0
0
0
20,279
16,026
-31,663
-109,060
-187,960
-184,991
-218,598
-206,110
-191,542
-174,284
-154,338
-123,924
-75,889
14,160
167,112
167,11214,160-75,889-123,924-154,338-174,284-191,542-206,110-218,598-184,991-187,960-109,060-31,66316,02620,279000048
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
309,676
309,676
309,676
0
0309,676309,676309,6760000000000000000
   Treasury Stock00000000000000000000
   Other Stockholders Equity 
0
8
11
272,579
210,357
219,398
210,412
266,333
204,892
209,088
175,348
179,013
184,947
218,585
309,676
309,676
309,676
309,676
309,676
309,676
309,676309,676309,676309,676309,676309,676218,585184,947179,013175,348209,088204,892266,333210,412219,398210,357272,5791180



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.




6.5. Cash Flows

Currency in EUR. All numbers in thousands.




6.6. Income Statements

Currency in EUR. All numbers in thousands.