|
Market Closed -
Nasdaq Riga
10:30:00 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 10.50 EUR | -0.47% |
|
-4.11% | +1.45% |
| 09-04 | AS MADARA Cosmetics, H1 2026 Earnings Call, Sep 04, 2026 | |
| 08-28 | AS MADARA Cosmetics Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: AS MADARA Cosmetics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 74.63 | 104.1 | 61.51 | 56.65 | 40.45 | 39.15 |
| Change | - | 39.44% | -40.89% | -7.91% | -28.59% | -3.21% |
| Enterprise Value (EV) 1 | 69.07 | 97.49 | 55.56 | 51.16 | 31.85 | 33.49 |
| Change | - | 41.15% | -43.01% | -7.92% | -37.75% | 5.16% |
| P/E | 21.7x | 28.4x | 54.9x | 35.5x | 7.45x | -101x |
| PBR | 6x | 7.13x | 4.45x | 4.02x | 2.33x | 2.9x |
| PEG | - | 4.4x | -0.8x | 0.8x | 0x | 1x |
| Capitalization / Revenue | 4.64x | 5.37x | 3.29x | 2.8x | 1.88x | 1.69x |
| EV / Revenue | 4.3x | 5.03x | 2.97x | 2.53x | 1.48x | 1.44x |
| EV / EBITDA | 16x | 21.4x | 20.2x | 17.1x | 4.96x | 20.8x |
| EV / EBIT | 19.1x | 25x | 33.6x | 24.9x | 5.98x | 77.7x |
| EV / FCF | 36.4x | 75.5x | 55.3x | 125x | 4.8x | 50.4x |
| FCF Yield | 2.75% | 1.32% | 1.81% | 0.8% | 20.8% | 1.98% |
| Dividend per Share 2 | 0.4 | 0.5 | 0.35 | 0.58 | 0.92 | 0.4 |
| Rate of return | 2.02% | 1.81% | 2.15% | 3.87% | 8.6% | 3.86% |
| EPS 2 | 0.914 | 0.973 | 0.297 | 0.423 | 1.437 | -0.1028 |
| Distribution rate | 43.8% | 51.4% | 118% | 137% | 64% | -389% |
| Net sales 1 | 16.07 | 19.37 | 18.7 | 20.23 | 21.52 | 23.22 |
| EBITDA 1 | 4.318 | 4.548 | 2.749 | 3 | 6.422 | 1.608 |
| EBIT 1 | 3.619 | 3.904 | 1.655 | 2.059 | 5.33 | 0.4311 |
| Net income 1 | 3.445 | 3.669 | 1.121 | 1.597 | 5.436 | -0.3889 |
| Net Debt 1 | -5.559 | -6.576 | -5.951 | -5.487 | -8.601 | -5.66 |
| Reference price 2 | 19.80 | 27.60 | 16.30 | 15.00 | 10.70 | 10.35 |
| Nbr of stocks (in thousands) | 3,769 | 3,771 | 3,774 | 3,777 | 3,780 | 3,783 |
| Announcement Date | 5/26/21 | 6/21/22 | 5/26/23 | 5/29/24 | 5/30/25 | 5/29/26 |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 44.57M | |
| 23.22x | 4.37x | 16.02x | 2.78% | 367B | |
| 32.31x | 4.9x | 20.34x | 1.83% | 251B | |
| 19.05x | 2.84x | 12.53x | 3.32% | 137B | |
| 25.28x | 3.72x | 15.66x | 2.35% | 73.09B | |
| 58.34x | 8.28x | 31.93x | 0.26% | 52.06B | |
| 37.73x | 6.01x | 26.34x | 2.44% | 44.8B | |
| 37.47x | 2.8x | 15.58x | 1.42% | 39.55B | |
| 20.36x | 2.84x | 11.83x | 4.37% | 37.13B | |
| 18.48x | 2.47x | 11.47x | 4.75% | 36.05B | |
| Average | 30.25x | 4.25x | 17.97x | 2.61% | 103.83B | |
| Weighted average by Cap. | 27.68x | 4.34x | 17.50x | 2.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDARA Stock
- Valuation AS MADARA Cosmetics
Select your edition
All financial news and data tailored to specific country editions
