Company Valuation: Aminex PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 29.6 30.63 54.55 41.57 58.1 103.7
Change - 3.49% 78.05% -23.79% 39.77% 78.55%
Enterprise Value (EV) 1 29.38 26.4 48.74 38.53 57.35 100.3
Change - -10.13% 84.63% -20.95% 48.85% 74.94%
P/E -4.82x -3.58x -13x -37.3x -11x -19.9x
PBR 0.72x 0.94x 1.63x 1.27x 2.1x 3.69x
PEG - -0.1x 0.2x 0.5x -0x 2.78x
Capitalization / Revenue 77.1x 214x 852x 371x 1,490x 2,117x
EV / Revenue 76.5x 185x 762x 344x 1,471x 2,048x
EV / EBITDA -13.3x -16.2x -15.4x -46.9x -29.7x -44.7x
EV / EBIT -9.68x -3.43x -13.2x -32.9x -14.8x -37x
EV / FCF -8.7x 3.97x -44.9x -16.5x -78.3x -60.1x
FCF Yield -11.5% 25.2% -2.23% -6.07% -1.28% -1.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001628 -0.002269 -0.000994 -0.000265 -0.001257 -0.001167
Distribution rate - - - - - -
Net sales 1 0.384 0.143 0.064 0.112 0.039 0.049
EBITDA 1 -2.216 -1.632 -3.163 -0.821 -1.931 -2.246
EBIT 1 -3.036 -7.697 -3.704 -1.17 -3.874 -2.708
Net income 1 -6.141 -8.558 -4.059 -1.119 -5.301 -4.983
Net Debt 1 -0.226 -4.235 -5.805 -3.041 -0.751 -3.414
Reference price 2 0.0079 0.0081 0.0130 0.0099 0.0138 0.0232
Nbr of stocks (in thousands) 3,770,685 3,770,685 4,211,167 4,211,167 4,219,167 4,468,501
Announcement Date 6/30/21 4/11/22 4/28/23 4/29/25 4/29/25 4/28/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.81x2.41x5.55x2.52% 162B
12.8x3.37x6.43x3.52% 106B
9.15x2.77x4.85x2.7% 80.28B
7.85x2.57x4.08x1.7% 61.28B
10.08x1.46x4.8x1.92% 60.8B
11.46x3.78x5.34x2.07% 59.01B
9.96x2.62x5.1x2.31% 56.46B
13.36x3.54x5.34x5.4% 46.03B
6.29x1.6x3.95x5.26% 35.83B
Average 10.42x 2.68x 5.05x 3.04% 74.19B
Weighted average by Cap. 10.99x 2.71x 5.25x 2.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA