|
Market Closed -
Börse Stuttgart
15:56:10 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 3.330 EUR | -1.33% |
|
-10.24% | -26.00% |
| 09-21 | Europe bearish, oil lower and focus on Berlin | AN |
| 09-21 | Italy - Factors to watch on September 21 | RE |
Company Valuation: Aramis Group
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,463 | 354.6 | 347.6 | 513.9 | 478.3 | 275.6 | - | - |
| Change | - | -75.76% | -1.96% | 47.85% | -6.93% | -42.38% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 386.8 | 544.2 | 692.2 | 590.2 | 384.1 | 362.4 | 320.9 |
| Change | - | -71.88% | 40.7% | 27.2% | -14.74% | -34.93% | -5.64% | -11.45% |
| P/E | -84.1x | -5.79x | -10.8x | 102x | 24.2x | 137x | 20.6x | 11.9x |
| PBR | 5.36x | 1.63x | 1.92x | 2.71x | 2.34x | 1.32x | 1.22x | 1.09x |
| PEG | - | -0x | 0.2x | -1x | 0x | -1.5x | 0x | 0.2x |
| Capitalization / Revenue | 1.16x | 0.2x | 0.18x | 0.23x | 0.2x | 0.12x | 0.12x | 0.11x |
| EV / Revenue | 1.09x | 0.22x | 0.28x | 0.31x | 0.25x | 0.17x | 0.15x | 0.13x |
| EV / EBITDA | 37x | -36.3x | 56.4x | 13.7x | 8.7x | 9.3x | 6.1x | 4.13x |
| EV / EBIT | 61.3x | -11.5x | -23.8x | 45.6x | 17.4x | 36.3x | 13.1x | 7.02x |
| EV / FCF | -30.2x | -4.09x | 27.1x | 17.2x | 7.89x | 14.2x | 10.1x | 6.69x |
| FCF Yield | -3.31% | -24.5% | 3.69% | 5.82% | 12.7% | 7.03% | 9.93% | 15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.21 | -0.74 | -0.39 | 0.061 | 0.24 | 0.0244 | 0.1625 | 0.2808 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,264 | 1,769 | 1,945 | 2,238 | 2,380 | 2,253 | 2,386 | 2,549 |
| EBITDA 1 | 37.2 | -10.66 | 9.646 | 50.47 | 67.81 | 41.31 | 59.45 | 77.79 |
| EBIT 1 | 22.42 | -33.53 | -22.88 | 15.17 | 33.94 | 10.58 | 27.76 | 45.68 |
| Net income 1 | -15.66 | -60.23 | -32.33 | 5.013 | 19.87 | 2.993 | 14.12 | 25.17 |
| Net Debt 1 | -87.15 | 32.21 | 196.6 | 178.3 | 111.9 | 108.5 | 86.82 | 45.31 |
| Reference price 2 | 17.660 | 4.282 | 4.200 | 6.220 | 5.810 | 3.340 | 3.340 | 3.340 |
| Nbr of stocks (in thousands) | 82,828 | 82,804 | 82,762 | 82,626 | 82,327 | 82,514 | - | - |
| Announcement Date | 12/9/21 | 12/1/22 | 11/28/23 | 11/26/24 | 11/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.52x | 3.3x | 12.61x | -.--% | 2,713B | |
| 27.87x | 2x | 14.54x | 3.11% | 60.14B | |
| 9.47x | 0.08x | 3.33x | 4.04% | 34.65B | |
| -27.22x | 0.56x | 32.41x | -.--% | 24.77B | |
| 15.93x | 1.39x | 9.43x | 3.17% | 16.1B | |
| 63.77x | 5.65x | 30.14x | 0.19% | 14.41B | |
| 32.9x | 2.35x | 16.38x | 0.78% | 14.19B | |
| -1315.11x | 1.13x | 17.63x | 0.01% | 13.87B | |
| 27.12x | 3.92x | 13.14x | -.--% | 12.96B | |
| Average | -127.30x | 2.26x | 16.62x | 1.26% | 322.67B | |
| Weighted average by Cap. | 13.10x | 3.20x | 12.82x | 0.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ARAMI Stock
- 6T6 Stock
- Valuation Aramis Group
Select your edition
All financial news and data tailored to specific country editions
