
Econocom Group S.E (ECONB) | Financial Analysis & Statements
Econocom Group S.E. | Mid-cap | Technology
Econocom Group S.E. | Mid-cap | Technology
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
2.4B
Total Liabilities
1.9B
Shareholders Equity
474.2M
Debt to Equity
4.05
Cash Flow Metrics
Revenue & Profitability Trend
Econocom Group S.E Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.7B | 2.6B | 2.6B | 2.4B | 2.5B |
Cost of Goods Sold | 2.4B | 2.3B | 2.2B | 2.0B | 2.1B |
Gross Profit | 391.8M | 381.2M | 363.0M | 379.6M | 392.7M |
Gross Margin % | 14.3% | 14.4% | 14.0% | 16.0% | 15.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 39.9M | 39.6M | 42.3M | 45.5M | 127.3M |
Other Operating Expenses | 90.6M | 93.6M | 82.5M | 80.2M | 15.0M |
Total Operating Expenses | 130.5M | 133.2M | 124.8M | 125.7M | 142.3M |
Operating Income | 110.3M | 109.9M | 109.3M | 105.7M | 111.3M |
Operating Margin % | 4.0% | 4.2% | 4.2% | 4.5% | 4.4% |
Non-Operating Items | |||||
Interest Income | 16.4M | 12.2M | 15.4M | 17.4M | 24.2M |
Interest Expense | 27.5M | 19.8M | 21.5M | 22.4M | 33.1M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 67.9M | 84.0M | 71.7M | 99.3M | 68.5M |
Income Tax | 29.5M | 25.8M | 22.3M | 29.7M | 18.2M |
Effective Tax Rate % | 43.4% | 30.7% | 31.1% | 29.9% | 26.6% |
Net Income | 37.7M | 62.6M | 65.3M | 70.2M | 50.2M |
Net Margin % | 1.4% | 2.4% | 2.5% | 3.0% | 2.0% |
Key Metrics | |||||
EBITDA | 157.5M | 151.3M | 155.9M | 162.0M | 163.3M |
EPS (Basic) | €0.22 | €0.35 | €0.36 | €0.36 | €0.22 |
EPS (Diluted) | €0.22 | €0.35 | €0.34 | €0.34 | €0.21 |
Basic Shares Outstanding | 171037679 | 176990225 | 180041957 | 190767600 | 216865774 |
Diluted Shares Outstanding | 171037679 | 176990225 | 180041957 | 190767600 | 216865774 |
Income Statement Trend
Econocom Group S.E Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 330.1M | 226.6M | 404.8M | 405.8M | 649.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 808.3M | 726.4M | 809.2M | 732.1M | 813.2M |
Inventory | 80.1M | 80.1M | 103.6M | 122.6M | 76.7M |
Other Current Assets | - | - | 36.3M | 32.1M | -100.0K |
Total Current Assets | 1.5B | 1.5B | 1.6B | 1.5B | 1.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 19.8M | 19.3M | 22.7M | 16.4M | 169.8M |
Goodwill | 1.1B | 1.1B | 1.2B | 1.0B | 1.0B |
Intangible Assets | 41.8M | 46.1M | 43.3M | 36.6M | 47.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | 200.0K | 200.0K | - | - |
Total Non-Current Assets | 856.8M | 845.9M | 881.1M | 839.0M | 864.0M |
Total Assets | 2.4B | 2.3B | 2.5B | 2.3B | 2.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 696.5M | 648.2M | 741.2M | 707.3M | 775.2M |
Short-term Debt | 193.2M | 132.6M | 297.5M | 211.0M | 354.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 20.9M | 36.4M | 15.4M | 12.8M | 5.5M |
Total Current Liabilities | 1.4B | 1.3B | 1.5B | 1.4B | 1.6B |
Non-Current Liabilities | |||||
Long-term Debt | 409.8M | 436.9M | 411.1M | 418.5M | 435.4M |
Deferred Tax Liabilities | 22.3M | 18.1M | 12.8M | 16.3M | 11.8M |
Other Non-Current Liabilities | 8.0M | 7.5M | 15.5M | 9.2M | 7.5M |
Total Non-Current Liabilities | 494.0M | 527.1M | 517.4M | 495.1M | 556.5M |
Total Liabilities | 1.9B | 1.8B | 2.0B | 1.9B | 2.2B |
Equity | |||||
Common Stock | 23.7M | 23.7M | 23.7M | 23.7M | 23.5M |
Retained Earnings | 37.8M | 63.4M | 63.8M | - | 198.1M |
Treasury Stock | - | - | - | 106.0M | 23.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 474.2M | 471.3M | 456.8M | 438.8M | 473.0M |
Key Metrics | |||||
Total Debt | 603.0M | 569.5M | 708.6M | 629.5M | 789.4M |
Working Capital | 111.3M | 152.4M | 92.8M | 94.9M | 165.4M |
Balance Sheet Composition
Econocom Group S.E Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 38.4M | 58.2M | 49.3M | 69.5M | 50.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | -1.0M | 1.6M | 5.4M | 1.9M | 1.3M |
Working Capital Changes | 54.3M | -59.0M | 25.7M | 62.3M | 127.1M |
Operating Cash Flow | 94.1M | 13.7M | 97.8M | 146.8M | 185.0M |
Investing Activities | |||||
Capital Expenditures | - | -23.0M | -18.1M | -15.3M | -12.9M |
Acquisitions | -5.7M | -8.0M | -59.0M | 6.2M | 140.4M |
Investment Purchases | -1.2M | -800.0K | -12.3M | -4.6M | -2.7M |
Investment Sales | 800.0K | 700.0K | 4.2M | 10.7M | 1.4M |
Investing Cash Flow | -6.1M | -31.1M | -85.3M | -3.0M | 126.2M |
Financing Activities | |||||
Share Repurchases | -11.1M | -18.5M | -29.6M | -106.8M | -25.6M |
Dividends Paid | -27.3M | -28.3M | -24.9M | -23.9M | -25.7M |
Debt Issuance | - | - | 249.4M | 169.9M | 45.1M |
Debt Repayment | 0 | -159.1M | -33.8M | -224.6M | -65.7M |
Financing Cash Flow | 3.2M | -116.3M | 262.5M | -274.7M | -231.3M |
Free Cash Flow | 86.4M | 24.2M | 108.6M | 26.3M | 206.3M |
Net Change in Cash | 91.2M | -133.7M | 275.0M | -130.9M | 79.9M |
Cash Flow Trend
Econocom Group S.E Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.50
Forward P/E
4.29
Price to Book
0.74
Price to Sales
0.10
PEG Ratio
4.29
Profitability Ratios
Profit Margin
0.54%
Operating Margin
2.63%
Return on Equity
8.72%
Return on Assets
2.53%
Financial Health
Current Ratio
1.25
Debt to Equity
137.43
Beta
1.09
Per Share Data
EPS (TTM)
€0.24
Book Value per Share
€2.45
Revenue per Share
€16.95
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
econb | 294.9M | 7.50 | 0.74 | 8.72% | 0.54% | 137.43 |
Melexis N.V | 2.8B | 21.02 | 5.39 | 24.83% | 15.42% | 63.29 |
Barco N.V | 1.2B | 16.09 | 1.74 | 10.81% | 7.99% | 12.89 |
Evs Broadcast | 474.9M | 14.32 | 2.12 | 20.82% | 21.66% | 5.83 |
Unifiedpost | 129.2M | - | 0.88 | -45.53% | 85.02% | 29.89 |
Hybrid Software | 122.6M | 30.83 | 1.11 | -2.85% | -6.53% | 5.40 |
Financial data is updated regularly. All figures are in the company's reporting currency.