Company Valuation: AIOS Tech Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 320.8 101.2 21.36 16.07 30.52 5.134
Change - -68.47% -78.89% -24.76% 89.88% -83.17%
Enterprise Value (EV) 1 306 -19.16 -42.35 -106.7 -14.35 3.721
Change - -106.26% -121.03% -151.97% 86.55% 125.93%
P/E -25.9x 2.27x 1.29x 0.9x 4.7x -0.02x
PBR 4.87x 0.71x 0.12x 0.08x 0.15x 1.1x
PEG - -0x -0x 1.08x -0.1x 0x
Capitalization / Revenue 7.6x 0.63x 0.09x 0.04x 0.09x 1.01x
EV / Revenue 7.25x -0.12x -0.18x -0.28x -0.04x 0.73x
EV / EBITDA 26.1x -0.47x -2.14x -4.02x -2.64x 1.2x
EV / EBIT 30.5x -0.5x -2.39x -4.39x -3.87x 2.53x
EV / FCF 85.7x -0.74x 0.99x -3.2x 0.19x 0.02x
FCF Yield 1.17% -135% 101% -31.3% 524% 5,016%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -140.9 282.5 88.41 89.14 28.56 -952.9
Distribution rate - - - - - -
Net sales 1 42.19 160.2 234.2 386.7 340.2 5.068
EBITDA 1 11.71 40.37 19.82 26.53 5.428 3.091
EBIT 1 10.03 38.19 17.71 24.29 3.708 1.471
Net income 1 -13.09 30.38 17.62 17.58 5.787 -220.9
Net Debt 1 -14.87 -120.3 -63.7 -122.8 -44.86 -1.414
Reference price 2 3,642.00 642.00 113.92 80.00 134.20 21.40
Nbr of stocks (in thousands) 88.1 158 187 201 227 240
Announcement Date 5/3/21 5/17/22 8/8/23 7/12/24 4/29/25 4/20/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 119M
52.59x17.83x33.17x-.--% 98.73B
15.43x3.24x7.22x1.75% 83.68B
23.67x6.74x12.95x-.--% 33.1B
35.39x3.75x11.97x-.--% 23.71B
35.33x17.79x29.19x2.41% 22.56B
80.22x6.33x26.95x-.--% 21.6B
5.47x2.78x6.61x4.93% 18.79B
7.42x - - 8.51% 18.51B
11.71x-0.8x-1.42x-.--% 15.61B
Average 29.69x 7.21x 15.83x 1.96% 33.64B
Weighted average by Cap. 32.88x 9.19x 18.67x 1.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AIOS Stock
  4. Valuation AIOS Tech Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!