View ValuationEkopak 향후 성장Future 기준 점검 4/6Ekopak (는) 각각 연간 105.8% 및 8.2% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 103.2% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 1.2% 로 예상됩니다.핵심 정보105.8%이익 성장률103.16%EPS 성장률Commercial Services 이익 성장14.7%매출 성장률8.2%향후 자기자본이익률1.20%애널리스트 커버리지Low마지막 업데이트01 Jun 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesBoard Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Jos De Vuyst was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.공고 • Feb 06Ekopak NV (ENXTBR:EKOP) acquired New Waterbusiness Tilburg B.V.Ekopak NV (ENXTBR:EKOP) acquired New Waterbusiness Tilburg B.V. on February 5, 2026. With this acquisition, Ekopak assumes full management and operation of the plant and strengthens its position in sustainable and circular water management in the Netherlands. This acquisition will contribute positively to both the group’s WaaS revenue and EBITDA from the beginning of 2026 and fits in with the strategic focus on recurring revenue and scalable growth. This underlines the successful integration of the various activities within the Ekopak group and confirms the growing market acceptance of the WaaS model, also outside Belgium. Ekopak NV (ENXTBR:EKOP) completed the acquisition of New Waterbusiness Tilburg B.V. on February 5, 2026.New Risk • Jan 06New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 8.1% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Less than 1 year of cash runway based on free cash flow trend (-€27m free cash flow). Minor Risks Share price has been volatile over the past 3 months (8.1% average weekly change). Shareholders have been diluted in the past year (18% increase in shares outstanding).Board Change • Dec 30Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Jos De Vuyst was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.Reported Earnings • Sep 25First half 2024 earnings released: €0.13 loss per share (vs €0.014 loss in 1H 2023)First half 2024 results: €0.13 loss per share (further deteriorated from €0.014 loss in 1H 2023). Revenue: €32.6m (up 129% from 1H 2023). Net loss: €1.86m (loss widened €1.65m from 1H 2023). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Commercial Services industry in Germany. Over the last 3 years on average, earnings per share has fallen by 62% per year but the company’s share price has only fallen by 4% per year, which means it has not declined as severely as earnings.New Risk • Sep 24New minor risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow. Free cash flow: -€29m This is considered a minor risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.New Risk • May 12New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -€12m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.Reported Earnings • Mar 25Full year 2023 earnings released: €0.21 loss per share (vs €0.13 loss in FY 2022)Full year 2023 results: €0.21 loss per share (further deteriorated from €0.13 loss in FY 2022). Revenue: €37.6m (up 112% from FY 2022). Net loss: €3.08m (loss widened 55% from FY 2022). Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Commercial Services industry in Germany.Reported Earnings • Sep 28First half 2023 earnings released: €0.014 loss per share (vs €0.069 loss in 1H 2022)First half 2023 results: €0.014 loss per share (improved from €0.069 loss in 1H 2022). Revenue: €14.3m (up 91% from 1H 2022). Net loss: €208.0k (loss narrowed 80% from 1H 2022). Revenue is forecast to grow 35% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Commercial Services industry in Germany.New Risk • Sep 26New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -€15m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.공고 • Sep 14Ekopak NV (ENXTBR:EKOP) acquired Global Water & Energy.Ekopak NV (ENXTBR:EKOP) acquired Global Water & Energy on September 14, 2023. The transaction will be financed partly with equity and partly with long-term funding. This acquisition provides exceptional geographic, cross-sector and technological complementarity. With this acquisition Ekopak becomes a full-solution partner in the field of water reuse. Ekopak NV (ENXTBR:EKOP) completed the acquisition of Global Water & Energy on September 14, 2023.Reported Earnings • Mar 28Full year 2022 earnings released: €0.13 loss per share (vs €0.051 loss in FY 2021)Full year 2022 results: €0.13 loss per share (further deteriorated from €0.051 loss in FY 2021). Revenue: €18.8m (up 68% from FY 2021). Net loss: €1.99m (loss widened 184% from FY 2021). Revenue is forecast to grow 26% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Commercial Services industry in Germany.Board Change • Nov 17Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Board Change • Oct 14Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Board Change • Apr 27Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.이익 및 매출 성장 예측DB:7XZ - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202876168112/31/202772057112/31/202669-213112/31/202551-14-20-9N/A9/30/202544-16-23-10N/A6/30/202537-18-27-11N/A3/31/202542-15-29-7N/A12/31/202448-12-31-4N/A9/30/202451-8-30-1N/A6/30/202454-5-292N/A3/31/202445-4-202N/A12/31/202336-3-121N/A9/30/202330-2-13-2N/A6/30/202324-1-15-6N/A3/31/202321-2-15-5N/A12/31/202218-2-14-4N/A9/30/202216-2-14-4N/A6/30/202214-1-13-5N/A3/31/202213-1-12-3N/A12/31/202111-1-110N/A9/30/202110-1-81N/A6/30/202190-52N/A3/31/202190-31N/A12/31/202090-2-1N/A12/31/2019100-20N/A12/31/201870N/A0N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 7XZ 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(1.9%)보다 빠른 성장으로 간주됩니다.수익 vs 시장: 7XZ (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.고성장 수익: 7XZ 향후 3년 내에 수익을 낼 것으로 예상됩니다.수익 대 시장: 7XZ 의 수익(연간 8.2%)이 German 시장(연간 6.7%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: 7XZ 의 수익(연간 8.2%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 7XZ의 자본 수익률은 3년 후 1.2%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YCommercial-services 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/07/30 05:33종가2026/07/30 00:00수익2025/12/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Ekopak NV는 5명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Jan RichardBerenbergCatharina ClaesBerenbergBenjamin ThielmannBerenberg2명의 분석가 더 보기
Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Jos De Vuyst was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
공고 • Feb 06Ekopak NV (ENXTBR:EKOP) acquired New Waterbusiness Tilburg B.V.Ekopak NV (ENXTBR:EKOP) acquired New Waterbusiness Tilburg B.V. on February 5, 2026. With this acquisition, Ekopak assumes full management and operation of the plant and strengthens its position in sustainable and circular water management in the Netherlands. This acquisition will contribute positively to both the group’s WaaS revenue and EBITDA from the beginning of 2026 and fits in with the strategic focus on recurring revenue and scalable growth. This underlines the successful integration of the various activities within the Ekopak group and confirms the growing market acceptance of the WaaS model, also outside Belgium. Ekopak NV (ENXTBR:EKOP) completed the acquisition of New Waterbusiness Tilburg B.V. on February 5, 2026.
New Risk • Jan 06New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 8.1% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Less than 1 year of cash runway based on free cash flow trend (-€27m free cash flow). Minor Risks Share price has been volatile over the past 3 months (8.1% average weekly change). Shareholders have been diluted in the past year (18% increase in shares outstanding).
Board Change • Dec 30Less than half of directors are independentFollowing the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Director Jos De Vuyst was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
Reported Earnings • Sep 25First half 2024 earnings released: €0.13 loss per share (vs €0.014 loss in 1H 2023)First half 2024 results: €0.13 loss per share (further deteriorated from €0.014 loss in 1H 2023). Revenue: €32.6m (up 129% from 1H 2023). Net loss: €1.86m (loss widened €1.65m from 1H 2023). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 5.2% growth forecast for the Commercial Services industry in Germany. Over the last 3 years on average, earnings per share has fallen by 62% per year but the company’s share price has only fallen by 4% per year, which means it has not declined as severely as earnings.
New Risk • Sep 24New minor risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow. Free cash flow: -€29m This is considered a minor risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.
New Risk • May 12New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -€12m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.
Reported Earnings • Mar 25Full year 2023 earnings released: €0.21 loss per share (vs €0.13 loss in FY 2022)Full year 2023 results: €0.21 loss per share (further deteriorated from €0.13 loss in FY 2022). Revenue: €37.6m (up 112% from FY 2022). Net loss: €3.08m (loss widened 55% from FY 2022). Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Commercial Services industry in Germany.
Reported Earnings • Sep 28First half 2023 earnings released: €0.014 loss per share (vs €0.069 loss in 1H 2022)First half 2023 results: €0.014 loss per share (improved from €0.069 loss in 1H 2022). Revenue: €14.3m (up 91% from 1H 2022). Net loss: €208.0k (loss narrowed 80% from 1H 2022). Revenue is forecast to grow 35% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Commercial Services industry in Germany.
New Risk • Sep 26New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -€15m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. This is currently the only risk that has been identified for the company.
공고 • Sep 14Ekopak NV (ENXTBR:EKOP) acquired Global Water & Energy.Ekopak NV (ENXTBR:EKOP) acquired Global Water & Energy on September 14, 2023. The transaction will be financed partly with equity and partly with long-term funding. This acquisition provides exceptional geographic, cross-sector and technological complementarity. With this acquisition Ekopak becomes a full-solution partner in the field of water reuse. Ekopak NV (ENXTBR:EKOP) completed the acquisition of Global Water & Energy on September 14, 2023.
Reported Earnings • Mar 28Full year 2022 earnings released: €0.13 loss per share (vs €0.051 loss in FY 2021)Full year 2022 results: €0.13 loss per share (further deteriorated from €0.051 loss in FY 2021). Revenue: €18.8m (up 68% from FY 2021). Net loss: €1.99m (loss widened 184% from FY 2021). Revenue is forecast to grow 26% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Commercial Services industry in Germany.
Board Change • Nov 17Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Board Change • Oct 14Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Board Change • Apr 27Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 6 experienced directors. No highly experienced directors. 2 independent directors (5 non-independent directors). Independent Director Kristina Loguinova was the last independent director to join the board, commencing their role in 2021. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.