View ValuationAdUX 향후 성장Future 기준 점검 1/6AdUX 의 수익은 연간 13.6% 감소할 것으로 예상되는 반면, 연간 수익은 1% 로 증가할 것으로 예상됩니다. EPS는 연간 15.3% 만큼 쇠퇴할 것으로 예상됩니다. 자기자본이익률은 3년 후 21.4% 로 예상됩니다.핵심 정보-13.6%이익 성장률-15.29%EPS 성장률Media 이익 성장29.5%매출 성장률1.0%향후 자기자본이익률21.40%애널리스트 커버리지Low마지막 업데이트03 Apr 2026최근 향후 성장 업데이트Breakeven Date Change • Dec 31Forecast breakeven date pushed back to 2022The analyst covering AdUX previously expected the company to break even in 2021. New forecast suggests the company will make a profit of €1.70m in 2022. Average annual earnings growth of 69% is required to achieve expected profit on schedule.Breakeven Date Change • Aug 01Forecast breakeven moved forward to 2021The 2 analysts covering AdUX previously expected the company to break even in 2022. New consensus forecast suggests the company will make a profit of €710.0k in 2021. Earnings growth of 83% is required to achieve expected profit on schedule.모든 업데이트 보기Recent updates공시 • May 20AdUX SA, Annual General Meeting, Jun 24, 2026AdUX SA, Annual General Meeting, Jun 24, 2026. Location: 27 rue de mogador, paris France공시 • May 22AdUX SA, Annual General Meeting, Jun 26, 2025AdUX SA, Annual General Meeting, Jun 26, 2025. Location: 27 rue de mogador, paris France공시 • May 25AdUX SA, Annual General Meeting, Jun 26, 2024AdUX SA, Annual General Meeting, Jun 26, 2024. Location: 27 rue de mogador, paris France공시 • May 09AdUX Announces Stepping Down of Benjamin Van De Vrie from Board of DirectorsAdUX announced that Mr. Benjamin van de Vrie will step down from the company board of directors following the company’s Annual General Meeting to be held on 26th June 2024. Mr. Benjamin van de Vrie has been Chairman of the company’s Board of Directors since April 2022 and has overseen an important phase in the company’s development. In addition, the Board of Directors will now start the process of identifying and selecting an additional director to join the AdUX Board following the end of Mr. Benjamin van de Vrie’s tenure.New Risk • Feb 13New minor risk - Financial data availabilityThe company's latest financial reports are more than 6 months old. Last reported fiscal period ended June 2023. This is considered a minor risk. If the company has not reported its earnings on time, it may have been delayed due to audit problems or it may be finding it difficult to reconcile its accounts. Currently, the following risks have been identified for the company: Major Risks Earnings are forecast to decline by an average of 28% per year for the foreseeable future. Market cap is less than US$10m (€8.14m market cap, or US$8.77m). Minor Risks Negative equity (-€2.9m). Latest financial reports are more than 6 months old (reported June 2023 fiscal period end). Share price has been volatile over the past 3 months (7.2% average weekly change). Large one-off items impacting financial results.Valuation Update With 7 Day Price Move • Jan 16Investor sentiment improves as stock rises 25%After last week's 25% share price gain to €1.43, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 11x in the Media industry in Europe. Total loss to shareholders of 11% over the past three years.New Risk • Oct 10New 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 6.5% 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 Risks Earnings are forecast to decline by an average of 31% per year for the foreseeable future. Market cap is less than US$10m (€6.47m market cap, or US$6.86m). Minor Risks Negative equity (-€2.9m). Share price has been volatile over the past 3 months (6.5% average weekly change). Large one-off items impacting financial results.Reported Earnings • Apr 09Full year 2022 earnings releasedFull year 2022 results: Revenue: €23.6m (down 1.3% from FY 2021). Net income: €4.09m (up €3.85m from FY 2021). Profit margin: 17% (up from 1.0% in FY 2021). Revenue is expected to decline by 3.5% p.a. on average during the next 2 years, while revenues in the Media industry in Germany are expected to grow by 3.2%.Valuation Update With 7 Day Price Move • Feb 22Investor sentiment improves as stock rises 17%After last week's 17% share price gain to €1.63, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Media industry in Europe. Total loss to shareholders of 1.5% over the past three years.Board Change • Nov 16Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. 1 independent director (2 non-independent directors). Independent Director Catharina Hillström was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Reported Earnings • Oct 13First half 2022 earnings releasedFirst half 2022 results: Revenue: €11.4m (up 18% from 1H 2021). Net income: €134.0k (up €605.0k from 1H 2021). Profit margin: 1.2% (up from net loss in 1H 2021). The move to profitability was driven by higher revenue. Revenue is forecast to grow 2.7% p.a. on average during the next 3 years, compared to a 5.1% growth forecast for the Media industry in Germany.Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 2 non-independent directors. Independent Director Catharina Hillström was the last independent director to join the board, commencing their role in 2019. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.Breakeven Date Change • Dec 31Forecast breakeven date pushed back to 2022The analyst covering AdUX previously expected the company to break even in 2021. New forecast suggests the company will make a profit of €1.70m in 2022. Average annual earnings growth of 69% is required to achieve expected profit on schedule.Reported Earnings • Aug 03First half 2021 earnings released: €0.076 loss per share (vs €0.16 loss in 1H 2020)The company reported a solid first half result with reduced losses, improved revenues and improved control over expenses. First half 2021 results: Revenue: €9.60m (up 16% from 1H 2020). Net loss: €471.0k (loss narrowed 52% from 1H 2020). Over the last 3 years on average, earnings per share has increased by 113% per year but the company’s share price has fallen by 20% per year, which means it is significantly lagging earnings.Breakeven Date Change • Aug 01Forecast breakeven moved forward to 2021The 2 analysts covering AdUX previously expected the company to break even in 2022. New consensus forecast suggests the company will make a profit of €710.0k in 2021. Earnings growth of 83% is required to achieve expected profit on schedule.Reported Earnings • May 01Full year 2020 earnings released: €0.14 loss per share (vs €0.06 loss in FY 2019)The company reported a poor full year result with increased losses, weaker revenues and weaker control over costs. Full year 2020 results: Revenue: €17.9m (down 28% from FY 2019). Net loss: €851.0k (loss widened 113% from FY 2019). Over the last 3 years on average, earnings per share has increased by 64% per year but the company’s share price has fallen by 27% per year, which means it is significantly lagging earnings.Is New 90 Day High Low • Jan 22New 90-day high: €2.78The company is up 112% from its price of €1.31 on 23 October 2020. The German market is up 12% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €2.62 per share.Valuation Update With 7 Day Price Move • Jan 05Investor sentiment improved over the past weekAfter last week's 17% share price gain to €1.82, the stock is trading at a trailing P/E ratio of 16.8x, up from the previous P/E ratio of 14.4x. This compares to an average P/E of 25x in the Media industry in Germany. Total return to shareholders over the past three years is a loss of 55%.Is New 90 Day High Low • Dec 31New 90-day high: €1.78The company is up 34% from its price of €1.32 on 02 October 2020. The German market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 20% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €2.39 per share.Valuation Update With 7 Day Price Move • Nov 24Market bids up stock over the past weekAfter last week's 19% share price gain to €1.65, the stock is trading at a trailing P/E ratio of 15.2x, up from the previous P/E ratio of 12.7x. This compares to an average P/E of 24x in the Media industry in Germany. Total return to shareholders over the past three years is a loss of 66%.Is New 90 Day High Low • Nov 24New 90-day high: €1.65The company is up 18% from its price of €1.39 on 26 August 2020. The German market is up 1.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Media industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €1.96 per share.Is New 90 Day High Low • Nov 04New 90-day low: €1.26The company is down 3.0% from its price of €1.30 on 05 August 2020. The German market is down 5.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Media industry, which is up 8.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €1.80 per share.공시 • Jul 30Antlia Investments B.V. acquired AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) for €0.32 million.Antlia Investments B.V. acquired AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) for €0.32 million on July 2, 2020. As per terms, Antlia Investments B.V., paid €0.10 million in cash and €0.31 million by offsetting the AdUX’s debt against its former subsidiary. The transaction was the subject of a specific report by the statutory auditors which was presented to the shareholders’ approval at the general meeting. Antlia Investments B.V. completed the acquisition of AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) on July 2, 2020.이익 및 매출 성장 예측DB:HJMA - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202725222112/31/202625222112/31/202525212N/A9/30/202524312N/A6/30/202524312N/A3/31/202524412N/A12/31/202425411N/A9/30/202424301N/A6/30/202424300N/A3/31/202423301N/A12/31/202322211N/A9/30/202322311N/A6/30/202323501N/A3/31/202323411N/A12/31/202224412N/A9/30/202225222N/A6/30/202226122N/A3/31/202225112N/A12/31/202124012N/A9/30/202122011N/A6/30/202119001N/A3/31/202119-100N/A12/31/202018-1-10N/A9/30/2020200-2-1N/A6/30/2020211-2-2N/A3/31/2020230-3-2N/A12/31/2019250-4-3N/A9/30/201925-5N/A-3N/A6/30/201924-10N/A-3N/A3/31/201925-14N/A-2N/A12/31/201826-19N/A-2N/A9/30/201826-16N/A-3N/A6/30/201826-13N/A-4N/A3/31/201828-8N/A-4N/A12/31/201729-2N/A-4N/A6/30/201727-1N/A-3N/A3/31/201733-1N/A-5N/A12/31/201639-1N/A-6N/A9/30/201660-8N/AN/AN/A6/30/201661-15N/A-9N/A3/31/201663-29N/A-13N/A12/31/201565-44N/A-17N/A9/30/201566-40N/AN/AN/A6/30/201568-36N/A-21N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: HJMA 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -13.6%).수익 vs 시장: HJMA 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -13.6%).고성장 수익: HJMA 의 수익은 향후 3년간 감소할 것으로 예상됩니다.수익 대 시장: HJMA 의 수익(연간 1%)이 German 시장(연간 6.8%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: HJMA 의 수익(연간 1%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: HJMA의 자본 수익률은 3년 후 21.4%로 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMedia 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/22 07:15종가2026/05/22 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 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.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 소스AdUX SA는 7명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Pierre BernardinBNP ParibasJean BrivadyCIC Market Solutions (ESN)Ning GodementGilbert Dupont4명의 분석가 더 보기
Breakeven Date Change • Dec 31Forecast breakeven date pushed back to 2022The analyst covering AdUX previously expected the company to break even in 2021. New forecast suggests the company will make a profit of €1.70m in 2022. Average annual earnings growth of 69% is required to achieve expected profit on schedule.
Breakeven Date Change • Aug 01Forecast breakeven moved forward to 2021The 2 analysts covering AdUX previously expected the company to break even in 2022. New consensus forecast suggests the company will make a profit of €710.0k in 2021. Earnings growth of 83% is required to achieve expected profit on schedule.
공시 • May 20AdUX SA, Annual General Meeting, Jun 24, 2026AdUX SA, Annual General Meeting, Jun 24, 2026. Location: 27 rue de mogador, paris France
공시 • May 22AdUX SA, Annual General Meeting, Jun 26, 2025AdUX SA, Annual General Meeting, Jun 26, 2025. Location: 27 rue de mogador, paris France
공시 • May 25AdUX SA, Annual General Meeting, Jun 26, 2024AdUX SA, Annual General Meeting, Jun 26, 2024. Location: 27 rue de mogador, paris France
공시 • May 09AdUX Announces Stepping Down of Benjamin Van De Vrie from Board of DirectorsAdUX announced that Mr. Benjamin van de Vrie will step down from the company board of directors following the company’s Annual General Meeting to be held on 26th June 2024. Mr. Benjamin van de Vrie has been Chairman of the company’s Board of Directors since April 2022 and has overseen an important phase in the company’s development. In addition, the Board of Directors will now start the process of identifying and selecting an additional director to join the AdUX Board following the end of Mr. Benjamin van de Vrie’s tenure.
New Risk • Feb 13New minor risk - Financial data availabilityThe company's latest financial reports are more than 6 months old. Last reported fiscal period ended June 2023. This is considered a minor risk. If the company has not reported its earnings on time, it may have been delayed due to audit problems or it may be finding it difficult to reconcile its accounts. Currently, the following risks have been identified for the company: Major Risks Earnings are forecast to decline by an average of 28% per year for the foreseeable future. Market cap is less than US$10m (€8.14m market cap, or US$8.77m). Minor Risks Negative equity (-€2.9m). Latest financial reports are more than 6 months old (reported June 2023 fiscal period end). Share price has been volatile over the past 3 months (7.2% average weekly change). Large one-off items impacting financial results.
Valuation Update With 7 Day Price Move • Jan 16Investor sentiment improves as stock rises 25%After last week's 25% share price gain to €1.43, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 11x in the Media industry in Europe. Total loss to shareholders of 11% over the past three years.
New Risk • Oct 10New 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 6.5% 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 Risks Earnings are forecast to decline by an average of 31% per year for the foreseeable future. Market cap is less than US$10m (€6.47m market cap, or US$6.86m). Minor Risks Negative equity (-€2.9m). Share price has been volatile over the past 3 months (6.5% average weekly change). Large one-off items impacting financial results.
Reported Earnings • Apr 09Full year 2022 earnings releasedFull year 2022 results: Revenue: €23.6m (down 1.3% from FY 2021). Net income: €4.09m (up €3.85m from FY 2021). Profit margin: 17% (up from 1.0% in FY 2021). Revenue is expected to decline by 3.5% p.a. on average during the next 2 years, while revenues in the Media industry in Germany are expected to grow by 3.2%.
Valuation Update With 7 Day Price Move • Feb 22Investor sentiment improves as stock rises 17%After last week's 17% share price gain to €1.63, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Media industry in Europe. Total loss to shareholders of 1.5% over the past three years.
Board Change • Nov 16Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. 1 independent director (2 non-independent directors). Independent Director Catharina Hillström was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Reported Earnings • Oct 13First half 2022 earnings releasedFirst half 2022 results: Revenue: €11.4m (up 18% from 1H 2021). Net income: €134.0k (up €605.0k from 1H 2021). Profit margin: 1.2% (up from net loss in 1H 2021). The move to profitability was driven by higher revenue. Revenue is forecast to grow 2.7% p.a. on average during the next 3 years, compared to a 5.1% growth forecast for the Media industry in Germany.
Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 2 non-independent directors. Independent Director Catharina Hillström was the last independent director to join the board, commencing their role in 2019. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
Breakeven Date Change • Dec 31Forecast breakeven date pushed back to 2022The analyst covering AdUX previously expected the company to break even in 2021. New forecast suggests the company will make a profit of €1.70m in 2022. Average annual earnings growth of 69% is required to achieve expected profit on schedule.
Reported Earnings • Aug 03First half 2021 earnings released: €0.076 loss per share (vs €0.16 loss in 1H 2020)The company reported a solid first half result with reduced losses, improved revenues and improved control over expenses. First half 2021 results: Revenue: €9.60m (up 16% from 1H 2020). Net loss: €471.0k (loss narrowed 52% from 1H 2020). Over the last 3 years on average, earnings per share has increased by 113% per year but the company’s share price has fallen by 20% per year, which means it is significantly lagging earnings.
Breakeven Date Change • Aug 01Forecast breakeven moved forward to 2021The 2 analysts covering AdUX previously expected the company to break even in 2022. New consensus forecast suggests the company will make a profit of €710.0k in 2021. Earnings growth of 83% is required to achieve expected profit on schedule.
Reported Earnings • May 01Full year 2020 earnings released: €0.14 loss per share (vs €0.06 loss in FY 2019)The company reported a poor full year result with increased losses, weaker revenues and weaker control over costs. Full year 2020 results: Revenue: €17.9m (down 28% from FY 2019). Net loss: €851.0k (loss widened 113% from FY 2019). Over the last 3 years on average, earnings per share has increased by 64% per year but the company’s share price has fallen by 27% per year, which means it is significantly lagging earnings.
Is New 90 Day High Low • Jan 22New 90-day high: €2.78The company is up 112% from its price of €1.31 on 23 October 2020. The German market is up 12% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €2.62 per share.
Valuation Update With 7 Day Price Move • Jan 05Investor sentiment improved over the past weekAfter last week's 17% share price gain to €1.82, the stock is trading at a trailing P/E ratio of 16.8x, up from the previous P/E ratio of 14.4x. This compares to an average P/E of 25x in the Media industry in Germany. Total return to shareholders over the past three years is a loss of 55%.
Is New 90 Day High Low • Dec 31New 90-day high: €1.78The company is up 34% from its price of €1.32 on 02 October 2020. The German market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 20% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €2.39 per share.
Valuation Update With 7 Day Price Move • Nov 24Market bids up stock over the past weekAfter last week's 19% share price gain to €1.65, the stock is trading at a trailing P/E ratio of 15.2x, up from the previous P/E ratio of 12.7x. This compares to an average P/E of 24x in the Media industry in Germany. Total return to shareholders over the past three years is a loss of 66%.
Is New 90 Day High Low • Nov 24New 90-day high: €1.65The company is up 18% from its price of €1.39 on 26 August 2020. The German market is up 1.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Media industry, which is up 23% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €1.96 per share.
Is New 90 Day High Low • Nov 04New 90-day low: €1.26The company is down 3.0% from its price of €1.30 on 05 August 2020. The German market is down 5.0% over the last 90 days, indicating the company outperformed over that time. However, it underperformed the Media industry, which is up 8.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €1.80 per share.
공시 • Jul 30Antlia Investments B.V. acquired AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) for €0.32 million.Antlia Investments B.V. acquired AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) for €0.32 million on July 2, 2020. As per terms, Antlia Investments B.V., paid €0.10 million in cash and €0.31 million by offsetting the AdUX’s debt against its former subsidiary. The transaction was the subject of a specific report by the statutory auditors which was presented to the shareholders’ approval at the general meeting. Antlia Investments B.V. completed the acquisition of AdMoove Sweden AB from AdUX SA (ENXTPA:ADUX) on July 2, 2020.