Digi Communications N.V.

DIGI

Digi Communications N.V. provides telecommunication services of cable TV, fixed internet and data, fixed-line telephony, mobile telephony and internet and direct to home television services in Romania...

Website | Cable and Other Pay Television Services | Communication Services

Automated Financial Analysis

🤵

Financial Advisor Insight

"Current valuation levels are elevated, suggesting the price may be ahead of fundamentals. Technicals confirm a positive long-term trend, supported by moving averages. Selling pressure in the order book suggests short-term distribution."

Sentiment: Bearish Action: Hold

"Financial analysis reveals potential risks regarding growth or leverage that warrant caution."

Strong Revenue Growth (20.5% CAGR).
Liquidity concern (Current Ratio < 1).
Overvalued based on PE (Current: 32.6 vs Fair: 15).
Bullish Trend (SMA50 > SMA200).
Overbought (RSI: 71.5).
Stochastic indicates overbought conditions.
Forecast: Continued Revenue Growth (~5.1% next year).

Technical Analysis

Trend Bullish (Long Term)
Last Cross
Golden Cross (2 years ago)
RSI (14) 71.5
SMA 50 110.43
SMA 200 89.47

Price Valuation

Current Price 133.00
Fair Value (PE 15) 61.25
Overvalued 54%
Graham Number 31.89
Downside 76%

Forecast

Rev Forecast (Next Yr) 2,451M
Growth Forecast 5.1%

📊 Market & Peer Context

Benchmark: BET
Volatility (Beta)
0.14
Less Volatile than Market
Correlation
0.09
Moves with Market
Relative Strength (1Y)
41.20%
vs Benchmark
Index Returns (1Y)
69.4%
BET

Historical Performance

Metric 5Y 3Y 1Y YTD 6M 3M 1M 1W
DIGI 264.4% 269.4% 103.4% 20.7% 41.8% 2.5% 0.0% 0.0%
BET - 132.5% 69.4% 18.5% 33.0% 6.9% 2.4% 1.8%
Alpha (Diff) - +136.9% +34.0% +2.1% +8.8% -4.5% -2.4% -1.8%

Financial Reports

Price Chart

Sector: Communication Services

Based on Market Cap

ETAPA 1 • MUST HAVE

5/8
Healthy Leverage (Debt/Equity)
1.46
Target: < 1.5
Gross Margin vs Industry
0.0% vs 0.0%
Target: > 0.0%
Operating Cash Flow vs Profit
0%
Target: > 1.0
Free Cash Flow vs Profit
-35%
Target: > 0.8
ROIC (Return on Capital)
13.44%
Target: Positive
ROIC vs WACC
ROIC: 13.4% / WACC: 248,147,226.0%
Target: > WACC
ROE (Return on Equity)
42.0%
Target: > 10%
EBITDA Positive
912.53M
Target: > 0

ETAPA 2 • CRITERII

5/9
Interest Coverage
Target: > 3x • 0.0x
Miss
Net Margin vs Industry
Target: > 0.0% • 16.7%
Passed
ROA vs Industry
Target: > 3.0% • 10.4%
Passed
Current Ratio
Target: > 1.5 • 0.35
Miss
Assets Growth (5y)
Target: > 0% • 16.7% CAGR
Passed
FCF CAGR (5y)
Target: > 5% • 0.0%
Miss
EV/EBITDA vs Industry
Target: < Industry • 0.0 vs 0.0
Miss
Net Debt / EBITDA
Target: < 3 • 1.98
Passed
Revenue CAGR (5y)
Target: > 5% • 20.5%
Passed

SNAPSHOT COMPANIE

Capitalizare
12.68B RON
EBITDA
912.53M
P/E Ratio
32.57
PEG Ratio
1.59
Dividend Yield
2.15%
Beta
0.14
Valoare Intrinsecă (Graham)
31.89 RON
Discount
-76.0%

Balance Sheet

Annual Data
Metric TTM 2024 2023 2022 2021
Fiscal Year 2,025 2,024 2,023 2,022 2,021
Fiscal Quarter Q3 Q4 Q4 Q4 Q4
Cash & Equivalents 85,561,000 66,529,000 221,342,000 261,408,000 17,003,000
Totalcash 85,561,000 66,529,000 221,342,000 261,408,000 17,003,000
Cash Growth -71.20% -69.94% -15.33% 1,437.42% 160.02%
Accounts Receivable 191,860,000 150,994,000 152,808,000 137,157,000 128,410,000
Other Receivables - 28,012,000 34,236,000 17,061,000 5,644,000
Receivables 311,421,000 210,685,000 205,499,000 158,783,000 134,844,000
Inventory 54,236,000 46,640,000 12,918,000 16,196,000 18,315,000
Prepaid Expenses - 16,445,000 10,328,000 5,719,000 5,727,000
Other Current Assets 77,245,000 35,960,000 25,786,000 31,743,000 433,956,000
Assetsc 528,463,000 376,259,000 475,873,000 473,849,000 609,845,000
Property, Plant & Equipment 2,840,156,000 2,683,702,000 2,365,610,000 1,882,031,000 1,414,195,000
Long-Term Investments 141,095,000 78,593,000 52,800,000 44,824,000 48,592,000
Goodwill 76,679,000 76,335,000 51,459,000 51,741,000 51,823,000
Other Intangible Assets 544,878,000 393,428,000 311,220,000 304,715,000 303,158,000
Other Long-Term Assets 163,592,000 163,868,000 96,839,000 88,731,000 80,662,000
Assets 4,350,606,000 3,858,763,000 3,369,836,000 2,848,731,000 2,508,844,000
Accounts Payable 606,430,000 175,104,000 136,527,000 135,392,000 99,428,000
Accrued Expenses 63,333,000 216,046,000 172,509,000 145,747,000 137,455,000
Short-Term Debt 149,832,000 110,863,000 88,542,000 62,984,000 98,252,000
Current Portion of Long-Term Debt 137,497,000 194,339,000 111,272,000 31,872,000 60,600,000
Current Portion of Leases 111,651,000 102,104,000 77,039,000 79,301,000 71,642,000
Current Income Taxes Payable 12,419,000 13,245,000 2,389,000 746,000 1,972,000
Current Unearned Revenue 27,176,000 21,075,000 22,733,000 20,047,000 15,732,000
Other Current Liabilities 7,732,000 230,816,000 309,765,000 306,057,000 362,287,000
Total Current Liabilities 1,116,070,000 1,063,592,000 920,776,000 782,146,000 847,368,000
Long-Term Debt 1,360,843,000 1,019,525,000 1,183,650,000 1,027,798,000 1,127,491,000
Long-Term Leases 393,870,000 376,534,000 312,537,000 216,299,000 125,119,000
Long-Term Unearned Revenue 5,806,000 6,161,000 3,428,000 2,876,000 -
Long-Term Deferred Tax Liabilities 96,827,000 96,883,000 82,209,000 76,131,000 73,192,000
Other Long-Term Liabilities 141,237,000 59,868,000 82,942,000 127,751,000 106,793,000
Total Liabilities 3,114,653,000 2,622,563,000 2,585,542,000 2,233,001,000 2,279,963,000
Common Stock 6,810,000 6,810,000 6,810,000 6,810,000 6,810,000
Additional Paid-In Capital 3,406,000 3,406,000 3,406,000 3,406,000 3,406,000
Retained Earnings 1,012,045,000 1,033,804,000 667,179,000 600,841,000 242,390,000
Comprehensive Income & Other 43,188,000 25,584,000 -3,014,000 -17,481,000 -20,440,000
Total Common Equity 1,052,422,000 1,055,990,000 660,246,000 578,808,000 217,286,000
Equity 1,235,953,000 1,236,200,000 784,294,000 615,730,000 228,881,000
Total Liabilities & Equity 4,350,606,000 3,858,763,000 3,369,836,000 2,848,731,000 2,508,844,000
Filing Date Shares Outstanding 95,609,946 95,397,613 95,215,113 94,993,413 94,954,413
Total Common Shares Outstanding 95,609,946 95,397,613 95,215,113 94,993,413 94,954,413
Book Value Per Share 11.01 11.07 6.93 6.09 2.29
Tangible Book Value 430,865,000 586,227,000 297,567,000 222,352,000 -137,695,000
Tangible Book Value Per Share 4.51 6.15 3.13 2.34 -1.45
Total Debt 2,153,693,000 1,803,365,000 1,773,040,000 1,418,254,000 1,483,104,000
Net Cash (Debt) -2,068,132,000 -1,736,836,000 -1,551,698,000 -1,156,846,000 -1,466,101,000
Netcashpershare -21.63 -18.18 -16.28 -12.15 -15.43
Working Capital -587,607,000 -687,333,000 -444,903,000 -308,297,000 -237,523,000
Treasury Stock -13,027,000 -13,614,000 -14,135,000 -14,768,000 -14,880,000
Land - 43,537,000 18,491,000 18,598,000 18,126,000
Buildings - 99,586,000 95,956,000 95,415,000 87,090,000
Machinery - 991,534,000 806,413,000 647,459,000 537,043,000
Construction In Progress - 139,723,000 298,341,000 213,010,000 118,562,000
Trading Asset Securities - - - - -
Minority Interest 183,531,000 180,210,000 124,048,000 36,922,000 11,595,000
Long-Term Deferred Tax Assets 55,743,000 30,328,000 16,035,000 2,840,000 569,000

Cash Flow Statement

Annual Data
Metric TTM 2024 2023 2022 2021
Fiscal Year 2,025 2,024 2,023 2,022 2,021
Fiscal Quarter Q3 Q4 Q4 Q4 Q4
Net Income 44,423,000 389,192,000 84,541,000 367,946,000 57,838,000
Depreciation & Amortization 492,273,000 415,499,000 352,284,000 301,886,000 204,436,000
Other Amortization 64,316,000 63,634,000 61,174,000 53,991,000 43,556,000
Loss (Gain) From Sale of Assets 1,914,000 -384,807,000 2,356,000 196,000 5,448,000
Loss (Gain) From Sale of Investments - - - - -
Asset Writedown & Restructuring Costs 5,158,000 2,793,000 4,048,000 3,536,000 2,757,000
Stock-Based Compensation 2,690,000 1,663,000 1,340,000 1,754,000 1,110,000
Provision & Write-off of Bad Debts 12,545,000 12,560,000 11,739,000 5,862,000 5,219,000
Change in Accounts Receivable -43,825,000 -35,647,000 -61,978,000 -50,632,000 -62,011,000
Change in Inventory 29,918,000 -12,415,000 2,980,000 2,119,000 4,624,000
Change in Accounts Payable -127,632,000 15,390,000 8,301,000 49,156,000 11,637,000
Change in Unearned Revenue -765,000 -1,709,000 3,250,000 7,254,000 3,815,000
Change in Other Net Operating Assets -34,599,000 -31,162,000 -25,595,000 -26,465,000 -24,070,000
Other Operating Activities -46,813,000 47,269,000 10,395,000 -290,208,000 106,226,000
Ncfo 405,116,000 483,245,000 461,342,000 427,470,000 405,321,000
Ocf Growth -34.34% 4.75% 7.92% 5.47% 6.47%
Capex -556,053,000 -620,481,000 -552,597,000 -408,816,000 -346,417,000
Cash Acquisitions -110,830,000 -109,075,000 -258,000 - 507,000
Sale (Purchase) of Intangibles -173,704,000 -120,984,000 -151,232,000 -113,751,000 -197,304,000
Sale (Purchase) of Real Estate -569,000 -1,075,000 - -2,531,000 -
Investment in Securities -2,500,000 -2,500,000 -31,000 -8,535,000 -
Other Investing Activities -76,180,000 -64,480,000 -13,240,000 622,344,000 -
Ncfi -918,534,000 -433,121,000 -717,358,000 89,588,000 -540,791,000
Short-Term Debt Issued - 152,132,000 59,822,000 25,838,000 68,865,000
Long-Term Debt Issued - 673,692,000 270,516,000 90,000,000 303,500,000
Total Debt Issued 889,320,000 825,824,000 330,338,000 115,838,000 372,365,000
Short-Term Debt Repaid - -130,864,000 -35,148,000 -65,438,000 -14,455,000
Long-Term Debt Repaid - -867,783,000 -130,457,000 -311,871,000 -192,696,000
Total Debt Repaid -551,083,000 -998,647,000 -165,605,000 -377,309,000 -207,151,000
Net Debt Issued (Repaid) 338,237,000 -172,823,000 164,733,000 -261,471,000 165,214,000
Repurchase of Common Stock - - - - -
Common Dividends Paid -21,772,000 -45,838,000 -21,577,000 -10,863,000 -13,176,000
Other Financing Activities -14,592,000 13,724,000 72,794,000 -2,952,000 -3,478,000
Financing Cash Flow 301,873,000 -204,937,000 215,950,000 -275,286,000 148,560,000
Net Cash Flow -211,545,000 -154,813,000 -40,066,000 241,772,000 13,097,000
Free Cash Flow -150,937,000 -137,236,000 -91,255,000 18,654,000 58,904,000
Free Cash Flow Growth - - - -68.33% -47.56%
Fcf Margin -6.82% -5.89% -5.35% 1.23% 4.61%
Fcfps -1.58 -1.44 -0.96 0.20 0.62
Levered Free Cash Flow -283,742,875 29,638,750 -223,292,000 272,221,875 -468,888,125
Unlevered Free Cash Flow -225,083,500 72,510,000 -182,785,750 301,556,250 -442,789,375
Cash Interest Paid 66,257,000 63,019,000 60,619,000 41,813,000 40,971,000
Cash Income Tax Paid 107,818,000 92,919,000 6,402,000 5,617,000 19,505,000
Loss (Gain) on Equity Investments 5,513,000 985,000 6,507,000 1,075,000 -
Foreign Exchange Rate Adjustments - - - - 7,000
Change Working Capital -176,903,000 -65,543,000 -73,042,000 -18,568,000 -66,005,000
Sale of Property, Plant & Equipment 1,302,000 485,474,000 - 877,000 2,423,000

Income Statement

Annual Data
Metric TTM 2024 2023 2022 2021
Fiscal Year 2,025 2,024 2,023 2,022 2,021
Fiscal Quarter Q3 Q4 Q4 Q4 Q4
Revenue 2,213,726,000 2,331,458,000 1,706,556,000 1,517,440,000 1,278,270,000
Revenue Growth -1.95% 36.62% 12.46% 18.71% 15.43%
Operating Revenue 2,153,375,000 1,924,301,000 1,690,376,000 1,492,769,000 1,278,270,000
Other Revenue 60,351,000 407,157,000 16,180,000 24,671,000 -
Cost of Revenue 1,989,766,000 1,712,671,000 1,510,626,000 1,347,343,000 1,082,738,000
Gp 223,960,000 618,787,000 195,930,000 170,097,000 195,532,000
Selling, General & Admin - - - - -
Amortization of Goodwill & Intangibles - - - - -
Other Operating Expenses 29,804,000 17,163,000 16,088,000 18,135,000 8,651,000
Operating Expenses 29,804,000 17,163,000 16,088,000 18,135,000 8,651,000
Operating Income 194,156,000 601,624,000 179,842,000 151,962,000 186,881,000
Interest Expense -93,855,000 -68,594,000 -64,810,000 -46,935,000 -41,758,000
Interest & Investment Income 2,168,000 5,165,000 4,259,000 110,000 39,000
Earnings From Equity Investments -5,513,000 -985,000 -6,507,000 -1,075,000 -
Currency Exchange Gain (Loss) -14,176,000 -2,720,000 -4,745,000 -542,000 -17,807,000
Other Non Operating Income (Expenses) -3,310,000 4,473,000 -7,691,000 -12,050,000 -22,183,000
EBT Excluding Unusual Items 79,470,000 538,963,000 100,348,000 91,470,000 105,172,000
Gain (Loss) on Sale of Investments - - - -3,817,000 -
Merger & Restructuring Charges - - - - -
Asset Writedown -6,398,000 -4,033,000 -6,172,000 -5,758,000 -4,237,000
Other Unusual Items -849,000 -337,000 -504,000 -654,000 -417,000
Pretax Income 72,223,000 534,593,000 93,672,000 81,241,000 103,966,000
Income Tax Expense 14,417,000 109,960,000 1,428,000 6,453,000 19,430,000
Net Income to Company 57,806,000 424,633,000 92,244,000 393,478,000 62,010,000
Minority Interest in Earnings -13,383,000 -35,441,000 -7,703,000 -25,532,000 -4,172,000
Net Income 44,423,000 389,192,000 84,541,000 367,946,000 57,838,000
Net Income to Common 44,423,000 389,192,000 84,541,000 367,946,000 57,838,000
Net Income Growth -89.28% 360.36% -77.02% 536.17% 861.56%
Shares Basic 95,610,000 95,306,000 95,104,000 94,974,000 94,837,000
Shares Outstanding (Diluted) 95,610,000 95,516,000 95,287,000 95,196,000 95,036,000
Shares Yo Y 0.00 0.00 0.00 0.00 0.00
Eps Basic 0.46 4.08 0.89 3.87 0.61
EPS (Diluted) 0.46 4.07 0.89 3.87 0.61
EPS Growth -89.30% 359.27% -77.05% 535.10% 859.94%
Free Cash Flow -150,937,000 -137,236,000 -91,255,000 18,654,000 58,904,000
Free Cash Flow Per Share -1.58 -1.44 -0.96 0.20 0.62
Dps 0.27 0.27 0.25 0.20 0.17
Dividend Growth 8.56% 8.56% 25.00% 17.65% 13.33%
Gross Margin 10.12% 26.54% 11.48% 11.21% 15.30%
Operating Margin 8.77% 25.81% 10.54% 10.01% 14.62%
Profit Margin 2.01% 16.69% 4.95% 24.25% 4.52%
Free Cash Flow Margin -6.82% -5.89% -5.35% 1.23% 4.61%
Effective Tax Rate 0.20 0.21 0.02 0.08 0.19
EBITDA 572,080,000 912,531,000 440,924,000 374,051,000 324,106,000
D&A For EBITDA 377,924,000 310,907,000 261,082,000 222,089,000 137,225,000
EBITDA Margin 25.84% 39.14% 25.84% 24.65% 25.36%
EBIT 194,156,000 601,624,000 179,842,000 151,962,000 186,881,000
EBIT Margin 8.77% 25.81% 10.54% 10.01% 14.62%
Legal Settlements - - - - 3,448,000
Earnings From Continuing Operations 57,806,000 424,633,000 92,244,000 74,788,000 84,536,000
Earnings From Discontinued Operations - - - 318,690,000 -22,526,000
Payoutratio 49.01% 11.78% 25.52% 2.95% 22.78%

Ratios and Metrics

Annual Data
Metric TTM 2024 2023 2022 2021
Fiscal Year 2,025 2,024 2,023 2,022 2,021
Fiscal Quarter Q3 Q4 Q4 Q4 Q4
Marketcap 9,427,146,000 6,105,600,000 4,189,680,000 2,969,300,250 3,882,700,000
Market Cap Growth 47.93% 45.73% 41.10% -23.53% 18.16%
Enterprise Value 20,875,939,590 13,487,307,270 12,291,101,940 7,998,247,220 10,539,299,710
Last Close Ratios 9,860.00% 6,281.64% 4,236.84% 2,947.26% 3,746.79%
Pe 41.74 3.15 9.96 1.63 13.57
Forward PE 42.15 12.49 42.53 4.85 9.45
PS Ratio 0.84 0.53 0.49 0.40 0.61
PB Ratio 1.50 0.99 1.07 0.98 3.43
P/TBV Ratio 4.30 2.09 2.83 2.70 -
P/FCF Ratio - - - 32.17 13.32
P/OCF Ratio 4.58 2.54 1.83 1.40 1.94
PEG Ratio - 3.00% 3.00% 3.00% 6.30%
EV/Sales Ratio 1.85 1.16 1.45 1.07 1.67
EV/EBITDA Ratio 6.03 2.97 5.60 4.32 6.57
EV/EBIT Ratio 21.76 4.51 13.74 10.64 11.40
EV/FCF Ratio -27.20 - - 86.66 36.16
Debt / Equity Ratio 1.74 1.46 2.26 2.30 6.48
Debt / EBITDA Ratio 3.14 1.77 3.33 3.12 3.79
Debt / FCF Ratio - - - 76.03 25.18
Asset Turnover 54.40% 64.50% 54.90% 56.60% 55.70%
Inventory Turnover 4,383.20% 5,751.30% 10,377.30% 7,808.20% 6,453.30%
Quick Ratio 0.25 0.23 0.44 0.53 0.18
Current Ratio 0.47 0.35 0.52 0.61 0.72
Roe 4.73% 42.03% 13.18% 17.71% 42.07%
Return on Assets (ROA) 2.98% 10.40% 3.62% 3.55% 5.09%
Return on Capital (ROIC) 3.91% 13.44% 4.90% 5.07% 7.40%
Return on Capital Employed (ROCE) 0.06 0.22 0.07 0.07 0.11
Earningsyield 2.40% 31.71% 10.04% 61.31% 7.37%
FCF Yield -8.14% -11.18% -10.83% 3.11% 7.51%
Dividend Yield 1.37% 2.15% 2.94% 3.36% 2.25%
Payout Ratio 49.01% 11.78% 25.52% 2.95% 22.78%
Buyback Yield / Dilution -0.22% -0.24% -0.10% -0.17% -0.24%
Totalreturn 1.15% 1.91% 2.84% 3.19% 2.00%

Price History

Oct 16, 2018 — Jan 26, 2026 1825 Records
Date Open High Low Close Volume
2026-01-26 133.00 135.00 132.80 133.00 58,488
2026-01-25 129.80 133.60 128.20 132.80 176,249
2026-01-24 128.20 129.80 127.20 129.80 87,722
2026-01-22 128.20 129.80 127.20 129.80 87,722
2026-01-21 122.40 129.80 122.40 129.80 22,866
2026-01-20 124.80 124.80 118.20 120.80 36,714
2026-01-19 128.00 128.00 124.40 125.00 21,785
2026-01-18 129.00 129.60 126.60 127.40 27,797
2026-01-15 126.00 129.80 126.00 129.80 36,371
2026-01-14 125.00 125.80 124.00 125.80 21,952
2026-01-13 123.60 125.00 122.60 124.80 16,337
2026-01-12 119.60 124.00 119.60 121.80 36,515
2026-01-11 119.60 124.00 119.60 121.80 36,515
2026-01-09 120.00 122.40 118.60 119.40 45,685
2026-01-08 120.00 122.40 118.60 119.40 45,685
2026-01-07 117.20 128.20 117.20 118.20 68,599
2026-01-06 109.80 118.40 109.60 115.20 57,712
2026-01-05 109.80 118.40 109.60 115.20 57,712
2026-01-04 109.80 118.40 109.60 115.20 57,712
2026-01-01 107.80 115.00 107.60 110.20 36,677
2025-12-31 107.80 115.00 107.60 110.20 36,677
2025-12-30 107.80 115.00 107.60 110.20 36,677
2025-12-29 107.80 115.00 107.60 110.20 36,677
2025-12-28 105.60 108.00 105.20 107.60 17,725
2025-12-25 103.00 106.60 102.80 105.60 21,892
2025-12-24 103.00 106.60 102.80 105.60 21,892
2025-12-23 103.00 106.60 102.80 105.60 21,892
2025-12-22 103.00 106.60 102.80 105.60 21,892
2025-12-21 103.00 103.20 101.60 103.20 12,528
2025-12-19 102.80 103.20 102.00 102.80 43,837
2025-12-18 102.80 103.20 102.00 102.80 43,837
2025-12-17 102.80 103.00 101.40 102.80 10,217
2025-12-16 102.80 104.00 101.20 102.60 17,658
2025-12-15 100.80 103.20 100.80 102.80 27,953
2025-12-14 99.80 101.00 99.60 100.80 115,725
2025-12-12 100.00 100.00 99.50 99.80 6,356
2025-12-11 100.00 100.00 99.50 99.80 6,356
2025-12-10 99.10 100.60 98.50 100.00 33,439
2025-12-09 98.50 99.20 98.30 99.10 71,079
2025-12-08 98.90 99.30 98.20 99.30 11,256
2025-12-07 98.60 99.20 98.20 98.90 4,975
2025-12-05 98.50 99.30 98.10 98.60 9,743
2025-12-04 98.50 99.30 98.10 98.60 9,743
2025-12-03 98.80 98.90 97.90 98.50 8,342
2025-12-02 98.00 99.00 97.60 98.20 23,358
2025-12-01 97.90 98.00 97.50 98.00 9,973
2025-11-30 97.40 98.10 97.00 97.20 10,600
2025-11-28 97.40 98.10 97.00 97.20 10,600
2025-11-27 97.40 98.10 97.00 97.20 10,600
2025-11-26 98.20 98.40 96.70 97.60 8,054