Company Valuation: ABEO SA

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 93.07 126.5 132.1 77.08 69.62 65.83 - -
Change - 35.89% 4.45% -41.64% -9.68% -5.45% - -
Enterprise Value (EV) 1 184 207 219.2 173.5 161.6 182.2 164.3 149.2
Change - 12.5% 5.91% -20.85% -6.86% 12.77% 8.39% -9.21%
P/E -177x 17.7x 20.5x 64.1x 10.3x 6.95x 7.7x 6.31x
PBR 0.92x 1.2x 1.19x 0.99x 0.62x 0.59x 0.54x 0.51x
PEG - -0x -2.16x -0.8x 0x 0.2x -0.8x 0.3x
Capitalization / Revenue 0.53x 0.62x 0.55x 0.31x 0.28x 0.22x 0.22x 0.21x
EV / Revenue 1.06x 1.01x 0.92x 0.7x 0.65x 0.65x 0.55x 0.48x
EV / EBITDA 9.63x 7.84x 7.97x 5.98x 5.96x 5.56x 5.42x 4.49x
EV / EBIT 23x 13.7x 14.4x 10.4x 10.5x 10.1x 8.7x 6.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.4 0.33 0.2 0.33 0.33 0.3244 0.3777
Rate of return - 2.37% 1.88% 1.95% 3.56% 4.09% 3.69% 4.3%
EPS 2 -0.07 0.95 0.86 0.16 0.9 1.263 1.141 1.392
Distribution rate - 42.1% 38.4% 125% 36.7% 26.8% 28.4% 27.1%
Net sales 1 174 205.3 238.8 248.4 248.7 280 298 311.3
EBITDA 1 19.1 26.4 27.5 29 27.11 32.8 30.31 33.22
EBIT 1 8 15.1 15.2 16.7 15.46 18.1 18.88 21.45
Net income 1 -0.6 7.2 6.7 1.7 6.342 8.4 8.593 11.3
Net Debt 1 90.9 80.5 87.1 96.4 91.97 121.8 98.47 83.34
Reference price 2 12.400 16.850 17.600 10.250 9.260 8.780 8.780 8.780
Nbr of stocks (in thousands) 7,505 7,505 7,505 7,520 7,518 7,497 - -
Announcement Date 6/9/21 6/8/22 6/6/23 6/4/24 6/23/25 6/4/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.95x2.24x13.01x1.03% 5.19B
19.8x2.08x8.87x3.53% 4.31B
21.24x2.21x10.74x3.22% 3.03B
27.31x1.24x9.92x-.--% 2.84B
17.26x0.75x3.56x-.--% 2.37B
16.03x1.04x9.86x1.62% 1.95B
17.5x1.2x9.75x1.01% 1.49B
10.14x0.83x6.76x - 1.25B
44.82x11.99x28.47x1.64% 1.05B
Average 21.79x 2.62x 11.21x 1.51% 2.61B
Weighted average by Cap. 21.26x 2.13x 10.52x 1.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield