Valuation Aramis Group London S.E.

Stocks

Market Closed - London S.E. Other stock markets 06:34:21 2023-05-05 EDT			5-day change	1st Jan Change
4.100 ^EUR	-6.61%		+24.81%	-11.16%

05-19	Aramis Group SAS Announces Directorate Changes	CI
05-19	Aramis H1 adjusted EBITDA EUR 22.3 million	RE

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	297.1	-	-
Change	-	-75.76%	-1.96%	47.85%	-6.93%	-37.9%	-	-
Enterprise Value (EV) ¹	1,376	386.8	544.2	692.2	590.2	404.3	383.7	344.9
Change	-	-71.88%	40.7%	27.2%	-14.74%	-31.5%	-5.09%	-10.11%
P/E	-84.1x	-5.79x	-10.8x	102x	24.2x	146x	23.6x	14.1x
PBR	5.36x	1.63x	1.92x	2.71x	2.34x	1.42x	1.32x	1.19x
PEG	-	-0x	0.2x	-1x	0x	-1.6x	0x	0.2x
Capitalization / Revenue	1.16x	0.2x	0.18x	0.23x	0.2x	0.13x	0.13x	0.12x
EV / Revenue	1.09x	0.22x	0.28x	0.31x	0.25x	0.18x	0.16x	0.14x
EV / EBITDA	37x	-36.3x	56.4x	13.7x	8.7x	9.8x	6.55x	4.58x
EV / EBIT	61.3x	-11.5x	-23.8x	45.6x	17.4x	38.1x	14.3x	7.95x
EV / FCF	-30.2x	-4.09x	27.1x	17.2x	7.89x	15x	10.7x	7.19x
FCF Yield	-3.31%	-24.5%	3.69%	5.82%	12.7%	6.68%	9.38%	13.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.21	-0.74	-0.39	0.061	0.24	0.0246	0.1528	0.256
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,264	1,769	1,945	2,238	2,380	2,240	2,376	2,540
EBITDA ¹	37.2	-10.66	9.646	50.47	67.81	41.23	58.6	75.34
EBIT ¹	22.42	-33.53	-22.88	15.17	33.94	10.6	26.88	43.36
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	107.3	86.67	47.87
Reference price ²	17.660	4.282	4.200	6.220	5.810	3.600	3.600	3.600
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMAZON.COM, INC.	28.8x	3.23x	12.59x	-.--%	2,688B
JD.COM, INC.	11.71x	0.11x	4.57x	3.48%	40.08B
COUPANG, INC.	-52.02x	0.69x	28.13x	-.--%	30.26B
WAYFAIR INC.	-169407.41x	1.02x	16.21x	0.02%	12.08B
ALLEGRO.EU S.A.	24.6x	3.53x	12.21x	-.--%	11.87B
FSN E-COMMERCE VENTURES LIMITED	440.28x	9.39x	127.29x	-.--%	9.65B
ETSY, INC.	23.62x	3.22x	11.11x	-.--%	7.92B
MONOTARO CO., LTD.	25.98x	2.45x	15.52x	1.91%	5.96B
MOMO.COM INC.	25.21x	0.61x	13.6x	4.35%	2.2B
Average	-18,764.36x	2.69x	26.80x	1.08%	312.01B
Weighted average by Cap.	-699.52x	3.17x	13.06x	0.06%