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 66.73 - -
Change - 35.89% 4.45% -41.64% -9.68% -4.16% - -
Enterprise Value (EV) 1 184 207 219.2 173.5 161.6 182.2 165.2 150.1
Change - 12.5% 5.91% -20.85% -6.86% 12.77% 8.34% -9.16%
P/E -177x 17.7x 20.5x 64.1x 10.3x 7.05x 7.8x 6.39x
PBR 0.92x 1.2x 1.19x 0.99x 0.62x 0.6x 0.55x 0.52x
PEG - -0x -2.16x -0.8x 0x 0.2x -0.81x 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 5.45x 4.52x
EV / EBIT 23x 13.7x 14.4x 10.4x 10.5x 10.1x 8.75x 7x
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% 3.64% 4.24%
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 8.900 8.900 8.900
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.05x0.54x5.33x3.8% 77.26M
22.26x2.27x13.17x1.02% 5.26B
19.92x2.09x8.91x3.51% 4.3B
22.09x2.3x11.2x3.09% 3.12B
28.33x1.29x10.33x-.--% 2.94B
17.96x0.79x3.76x-.--% 2.47B
17.23x1.1x10.78x1.55% 2.04B
17.85x1.23x9.96x0.99% 1.52B
10.49x0.85x6.95x - 1.29B
47.99x12.83x30.48x1.53% 1.12B
Average 21.12x 2.53x 11.09x 1.72% 2.41B
Weighted average by Cap. 21.94x 2.22x 10.89x 1.61%

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