Company Valuation: Adeunis

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.637 5.981 4.382 0.5575 1.919 2.65
Change - -9.88% -26.74% -87.28% 244.26% 38.05%
Enterprise Value (EV) 1 5.478 4.579 3.229 1.363 3.84 3.416
Change - -16.41% -29.49% -57.8% 181.86% -11.06%
P/E Ratio 5.24x -12.9x -11.1x -0.9x -2.02x -0.96x
PBR 1.65x 1.68x 1.36x 0.2x 8.44x -1.66x
PEG - 0x 0.7x -0x -0x -0x
Capitalization / Revenue 0.75x 1.1x 0.66x 0.09x 0.32x 0.6x
EV / Revenue 0.62x 0.84x 0.48x 0.21x 0.64x 0.78x
EV / EBITDA -2.71x -18.8x -7.61x -1.96x -2.52x -1.91x
EV / EBIT -2.27x -7.58x -4.88x -1.5x -3.77x -1.39x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.5591 -0.2048 -0.1745 -0.2711 -0.4161 -0.6036
Distribution rate - - - - - -
Net sales 1 8.878 5.447 6.676 6.49 6.032 4.387
EBITDA 1 -2.02 -0.243 -0.424 -0.696 -1.526 -1.791
EBIT 1 -2.414 -0.604 -0.662 -0.907 -1.019 -2.464
Net income 1 1.272 -0.466 -0.397 -0.623 -0.956 -2.774
Net Debt 1 -1.159 -1.402 -1.153 0.805 1.921 0.766
Reference price 2 2.9300 2.6400 1.9400 0.2440 0.8400 0.5800
Nbr of stocks (in thousands) 2,265 2,266 2,259 2,285 2,285 4,569
Announcement Date 7/27/20 7/28/21 7/27/22 7/28/23 5/4/25 4/24/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.44M
33.2x5.72x21.27x0.81% 114B
40.34x6.89x25.79x1.52% 40.49B
23.98x3.51x15.12x0.98% 29.28B
30.7x3.97x14.66x0.12% 28.96B
19.54x1.61x11.87x2.47% 27.72B
24.16x2.9x12.64x1.56% 26.17B
25.91x4.21x15.06x1.54% 25.82B
24.88x3.21x15.29x1.83% 23.35B
Average 27.84x 4.00x 16.46x 1.35% 35.08B
Weighted average by Cap. 29.87x 4.60x 18.18x 1.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!