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 66.28 - -
Change - 35.89% 4.45% -41.64% -9.68% -4.8% - -
Enterprise Value (EV) 1 184 207 219.2 173.5 161.6 182.2 182.8 134.6
Change - 12.5% 5.91% -20.85% -6.86% 12.77% 20.21% -26.35%
P/E -177x 17.7x 20.5x 64.1x 10.3x 7x 8.87x 5.93x
PBR 0.92x 1.2x 1.19x 0.99x 0.62x 0.59x 0.55x 0.52x
PEG - -0x -2.16x -0.8x 0x 0.2x -0.4x 0.1x
Capitalization / Revenue 0.53x 0.62x 0.55x 0.31x 0.28x 0.22x 0.23x 0.21x
EV / Revenue 1.06x 1.01x 0.92x 0.7x 0.65x 0.65x 0.62x 0.43x
EV / EBITDA 9.63x 7.84x 7.97x 5.98x 5.96x 5.56x 5.39x 3.93x
EV / EBIT 23x 13.7x 14.4x 10.4x 10.5x 10.1x 9.83x 5.83x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.4 0.33 0.2 0.33 0.33 0.3287 0.3177
Rate of return - 2.37% 1.88% 1.95% 3.56% 4.09% 3.72% 3.59%
EPS 2 -0.07 0.95 0.86 0.16 0.9 1.263 0.9961 1.491
Distribution rate - 42.1% 38.4% 125% 36.7% 26.8% 33% 21.3%
Net sales 1 174 205.3 238.8 248.4 248.7 280 294.5 310.1
EBITDA 1 19.1 26.4 27.5 29 27.11 32.8 33.9 34.29
EBIT 1 8 15.1 15.2 16.7 15.46 18.1 18.59 23.1
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 91.97 121.8 116.5 68.32
Reference price 2 12.400 16.850 17.600 10.250 9.260 8.840 8.840 8.840
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.($)
7x0.54x5.32x3.83% 75.36M
28.09x2.63x16.35x0.91% 6.17B
17.47x1.94x8.43x3.83% 3.86B
32.63x1.44x13x-.--% 3.22B
21.94x2.32x11.04x3.09% 3.12B
46.07x1.15x5.87x-.--% 2.61B
14.5x0.91x8.6x1.84% 1.67B
16.28x1.11x9.34x1.1% 1.33B
10.14x0.83x6.76x - 1.23B
45.08x12.06x28.63x1.63% 1.03B
Average 23.92x 2.49x 11.33x 1.8% 2.43B
Weighted average by Cap. 26.31x 2.26x 11.92x 1.58%

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