Company Valuation: Barbara Bui SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.299 6.071 5.279 5.279 3.893 2.956
Change - 84% -13.04% 0% -26.25% -24.07%
Enterprise Value (EV) 1 5.976 7.506 9.389 7.565 4.71 5.67
Change - 25.59% 25.09% -19.43% -37.74% 20.38%
P/E -0.89x -13.6x 4.85x -5.66x 15.9x -1.51x
PBR 1.24x 4.25x 2.52x 3.77x 3.14x 37x
PEG - 0.2x -0x 0x -0x 0x
Capitalization / Revenue 0.45x 0.65x 0.48x 0.44x 0.31x 0.24x
EV / Revenue 0.82x 0.81x 0.86x 0.63x 0.38x 0.46x
EV / EBITDA -1.82x -9.47x 8.6x -18.6x 52.9x -23.5x
EV / EBIT -1.8x -7.6x 10.7x -12.3x -38.6x -12.6x
EV / FCF -2.08x 6.72x 4.56x 2.98x 3.22x 1.85x
FCF Yield -48.1% 14.9% 21.9% 33.5% 31% 54%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.633 -0.6789 1.649 -1.412 0.37 -2.963
Distribution rate - - - - - -
Net sales 1 7.308 9.269 10.92 12.01 12.38 12.33
EBITDA 1 -3.292 -0.793 1.092 -0.407 0.089 -0.241
EBIT 1 -3.312 -0.988 0.88 -0.617 -0.122 -0.449
Net income 1 -3.712 -0.448 1.088 -0.932 0.246 -1.955
Net Debt 1 2.677 1.435 4.11 2.286 0.817 2.714
Reference price 2 5.000 9.200 8.000 8.000 5.900 4.480
Nbr of stocks (in thousands) 660 660 660 660 660 660
Announcement Date 4/30/21 4/29/22 4/29/23 4/29/24 4/28/25 4/29/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.93M
20.36x3.09x10.31x2.85% 264B
20.06x2.63x13.35x1.04% 22.09B
20.21x3.87x9.55x2.87% 15.31B
11.13x1.09x5.22x-.--% 13.94B
20.18x2.26x8.87x1.85% 10.18B
14.1x1.42x9.3x2.75% 8.36B
10.4x1.36x5.93x7.51% 6.59B
13.18x0.88x8.37x2.53% 5.63B
Average 16.20x 2.07x 8.86x 2.68% 38.49B
Weighted average by Cap. 19.50x 2.88x 10.09x 2.67%

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. BUI Stock
  4. Valuation Barbara Bui SA