(2GB) 2G Energy - Overview
Sector: Industrials | Industry: Specialty Industrial Machinery | Exchange: XETRA (Germany) | Market Cap: 665m EUR | Total Return: 139.8% in 12m
Avg Turnover: 3.16M
Warnings
No concerns identified
Tailwinds
Supp Ema20, Rs Leader, Idiosyncratic Leader, Tailwind, Avwap Ph Week
| Net Income: 42.5m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.07 > 0.02 and ΔFCF/TA 6.77 > 1.0 |
| NWC/Revenue: 15.55% < 20% (prev 29.64%; Δ -14.09% < -1%) |
| CFO/TA 0.15 > 3% & CFO 38.9m > Net Income 42.5m |
| Net Debt (-7.88m) to EBITDA (80.0m): -0.10 < 3 |
| Current Ratio: 2.49 > 1.5 & < 3 |
| Outstanding Shares: last quarter (17.9m) vs 12m ago 0.0% < -2% |
| Gross Margin: 33.64% > 18% (prev 0.17%; Δ 3347 % > 0.5%) |
| Asset Turnover: 319.7% > 50% (prev 150.9%; Δ 168.9% > 0%) |
| Interest Coverage Ratio: 42.02 > 6 (EBITDA TTM 80.0m / Interest Expense TTM 1.52m) |
| A: 0.46 (Total Current Assets 201.5m - Total Current Liabilities 81.0m) / Total Assets 263.5m |
| B: 0.47 (Retained Earnings 124.4m / Total Assets 263.5m) |
| C: 0.26 (EBIT TTM 63.8m / Avg Total Assets 242.5m) |
| D: 1.18 (Book Value of Equity 142.4m / Total Liabilities 120.2m) |
| Altman-Z'' Score: 7.55 = AAA |
| DSRI: 17.99 (Receivables 60.5m/1.45m, Revenue 775.4m/334.2m) |
| GMI: 0.51 (GM 33.64% / 17.29%) |
| AQI: 1.67 (AQ_t 0.06 / AQ_t-1 0.03) |
| SGI: 2.32 (Revenue 775.4m / 334.2m) |
| TATA: 0.01 (NI 42.5m - CFO 38.9m) / TA 263.5m) |
| Beneish M-Score: 11.87 (Cap -4..+1) = D |
As of June 03, 2026, the stock is trading at EUR 73.35 with a total of 58,679 shares traded.
Over the past week, the price has changed by +6.15%,
over one month by +34.71%,
over three months by +95.60% and
over the past year by +139.80%.
2G Energy has no consensus analysts rating.
P/E Trailing = 27.0438
P/E Forward = 13.5318
P/S = 1.5967
P/B = 4.6435
Revenue TTM = 775.4m EUR
EBIT TTM = 63.8m EUR
EBITDA TTM = 80.0m EUR
Long Term Debt = 7.28m EUR (from longTermDebt, last quarter)
Short Term Debt = 4.36m EUR (from shortTermDebt, last quarter)
Debt = 7.28m EUR (from shortLongTermDebtTotal, last quarter)
Net Debt = -7.88m EUR (from netDebt column, last quarter)
Enterprise Value = 656.8m EUR (664.7m + Debt 7.28m - CCE 15.2m)
Interest Coverage Ratio = 42.02 (Ebit TTM 63.8m / Interest Expense TTM 1.52m)
EV/FCF = 35.22x (Enterprise Value 656.8m / FCF TTM 18.6m)
FCF Yield = 2.84% (FCF TTM 18.6m / Enterprise Value 656.8m)
FCF Margin = 2.41% (FCF TTM 18.6m / Revenue TTM 775.4m)
Net Margin = 5.48% (Net Income TTM 42.5m / Revenue TTM 775.4m)
Gross Margin = 33.64% ((Revenue TTM 775.4m - Cost of Revenue TTM 514.5m) / Revenue TTM)
Gross Margin QoQ = 41.68% (prev 52.87%)
Tobins Q-Ratio = 2.49 (Enterprise Value 656.8m / Total Assets 263.5m)
Interest Expense / Debt = 5.48% (Interest Expense 398.8k / Debt 7.28m)
Taxrate = 38.33% (2.18m / 5.69m)
NOPAT = 39.3m (EBIT 63.8m * (1 - 38.33%))
Current Ratio = 2.49 (Total Current Assets 201.5m / Total Current Liabilities 81.0m)
Debt / Equity = 0.05 (Debt 7.28m / totalStockholderEquity, last quarter 143.3m)
Debt / EBITDA = -0.10 (Net Debt -7.88m / EBITDA 80.0m)
Debt / FCF = -0.42 (Net Debt -7.88m / FCF TTM 18.6m)
Total Stockholder Equity = 134.3m (last 4 quarters mean from totalStockholderEquity)
RoA = 17.53% (Net Income 42.5m / Total Assets 263.5m)
RoE = 31.65% (Net Income TTM 42.5m / Total Stockholder Equity 134.3m)
RoCE = 45.05% (EBIT 63.8m / Capital Employed (Equity 134.3m + L.T.Debt 7.28m))
RoIC = 27.64% (NOPAT 39.3m / Invested Capital 142.4m)
WACC = 9.23% (E(664.7m)/V(672.0m) * Re(9.29%) + D(7.28m)/V(672.0m) * Rd(5.48%) * (1-Tc(0.38)))
Discount Rate = 9.29% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 0.0 | Cagr: 0.0%
[DCF] Terminal Value 64.87% ; FCFF base≈11.5m ; Y1≈7.52m ; Y5≈3.43m
[DCF] Fair Price = 3.52 (EV 55.3m - Net Debt -7.88m = Equity 63.2m / Shares 17.9m; r=9.23% [WACC]; 5y FCF grow -40.0% → 2.90% )
Revenue Correlation: 45.11 | Revenue CAGR: 2.48% | SUE: 0.02 | # QB: 0
EPS next Year (2026-12-31): EPS=1.77 | Chg7d=+0.000 | Chg30d=+0.000 | Revisions Net=+1 | Growth EPS=+53.9% | Growth Revenue=+17.8%