Company Valuation: ACOMO N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 737.3 563.3 519.5 512.4 721.4 689.1 - -
Change - -23.59% -7.78% -1.37% 40.79% -4.47% - -
Enterprise Value (EV) 1 1,085 863 729.9 761.8 1,077 992.4 971 957.7
Change - -20.5% -15.41% 4.37% 41.42% -7.89% -2.16% -1.37%
P/E 13.7x 10.3x 13.1x 11.3x 9.9x 11.1x 10.4x 9.65x
PBR 2.02x 1.37x 1.28x 1.17x 1.67x 1.51x 1.44x 1.36x
PEG - 6.25x -0.5x 0.8x 0.2x -0.7x 1.47x 1.29x
Capitalization / Revenue 0.59x 0.4x 0.41x 0.38x 0.49x 0.48x 0.46x 0.45x
EV / Revenue 0.87x 0.61x 0.58x 0.56x 0.74x 0.69x 0.65x 0.62x
EV / EBITDA 10.7x 7.99x 7.94x 7.82x 9.11x 8.27x 7.82x 7.41x
EV / EBIT 14.2x 9.73x 9.41x 9.55x 9.42x 9.86x 9.16x 8.58x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.6 1.25 1.15 1.25 1.4 1.397 1.452 1.558
Rate of return 2.41% 6.57% 6.56% 7.23% 5.75% 6.02% 6.26% 6.72%
EPS 2 1.82 1.85 1.34 1.53 2.46 2.089 2.236 2.403
Distribution rate 33% 67.6% 85.8% 81.7% 56.9% 66.9% 64.9% 64.8%
Net sales 1 1,254 1,423 1,266 1,363 1,464 1,437 1,485 1,542
EBITDA 1 101.2 108 91.9 97.46 118.2 120 124.2 129.2
EBIT 1 76.63 88.72 77.6 79.74 114.4 100.7 106 111.6
Net income - - - - 73.04 - - -
Net Debt 1 348.2 299.6 210.4 249.4 356 303.3 281.9 268.6
Reference price 2 24.90 19.02 17.54 17.30 24.35 23.20 23.20 23.20
Nbr of stocks (in thousands) 29,610 29,618 29,618 29,618 29,625 29,703 - -
Announcement Date 2/22/22 2/21/23 2/20/24 3/7/25 3/5/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.11x0.69x8.27x6.02% 772M
-154.89x2.04x18.37x0.14% 35.1B
-26.83x1.37x79.28x0.27% 15.8B
17.5x0.47x9.13x2.98% 10.29B
8.91x1.09x8.97x4.54% 4.83B
-16.02x0.67x17.64x0.13% 4.57B
10.24x0.28x3.84x1.87% 4.11B
-20.64x - - - 3.99B
19.55x - - 3.6% 3.7B
Average -16.79x 0.94x 20.78x 2.44% 9.24B
Weighted average by Cap. -68.18x 1.43x 28.32x 1.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ACOMO N.V.

Historical PBR trend

Valuation ratios - PBR - ACOMO N.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ACOMO N.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ACOMO N.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - ACOMO N.V.