Company Valuation: Adomos

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 - - - - -
Change - - - - -
Enterprise Value (EV) 1 - - - - -
Change - - - - -
P/E - - - - -
PBR - - - - -
PEG - - - - -
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 11.13 7.85 6.184 5.648 1.19
EBITDA 1 5.17 1.394 1.804 0.969 -1.175
EBIT 1 2.465 -1.822 -1.928 -3.175 -6.134
Net income 1 1.967 -2.07 -2.098 -3.27 -6.206
Net Debt 1 2.555 2.749 3.097 2.972 6.297
Reference price 2 32,949,950.0000 19,199,950.0000 4,260,000.0000 180,000.0000 1,625,000.0000
Nbr of stocks (in thousands) - - - - -
Announcement Date 1/11/23 4/29/22 4/29/22 5/3/23 5/22/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.21x0.99x12.07x-.--% 42.09B
19.13x0.7x6.6x2.52% 17.12B
14.88x0.54x9.5x-.--% 15.43B
19.34x8.16x15.34x4.78% 9.66B
40.07x2.37x9.27x-.--% 7.5B
35.92x1.26x12.46x0.82% 6.66B
50.99x1.12x8.51x0.31% 5.13B
36.1x14.98x - 1.75% 4.56B
16.47x0.96x5.46x0.77% 2.78B
Average 28.35x 3.45x 9.90x 1.22% 12.33B
Weighted average by Cap. 24.26x 2.20x 10.60x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA