Company Valuation: BLEECKER

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 185.6 155.2 214.8 215.9 176.6 122.6
Change - -16.36% 38.41% 0.52% -18.23% -30.57%
Enterprise Value (EV) 1 527.6 456.3 552.4 579.9 485.5 431.1
Change - -13.5% 21.05% 4.98% -16.27% -11.21%
P/E 5.83x 2.01x -41.5x -8.3x -4.27x -13x
PBR 0.62x 0.41x 0.66x 0.72x 0.68x 0.49x
PEG - 0x 0x -0x -0.1x 0.2x
Capitalization / Revenue 8.16x 7.13x 8.95x 7.38x 5.85x 4.99x
EV / Revenue 23.2x 21x 23x 19.8x 16.1x 17.5x
EV / EBITDA - - - - - -
EV / EBIT 87.2x 124x 275x 53.4x 42.5x 61.4x
EV / FCF -56x -35.1x 20.4x -22x -11.3x 28.5x
FCF Yield -1.78% -2.85% 4.89% -4.55% -8.85% 3.51%
Dividend per Share 2 - 41.93 - - - 21.06
Rate of return - 30.4% - - - 19.3%
EPS 2 28.31 68.81 -4.6 -23.13 -36.76 -8.37
Distribution rate - 60.9% - - - -252%
Net sales 1 22.75 21.78 24.02 29.25 30.21 24.58
EBITDA - - - - - -
EBIT 1 6.052 3.671 2.007 10.87 11.41 7.025
Net income 1 31.84 77.4 -5.173 -26.01 -41.34 -9.414
Net Debt 1 342 301.1 337.6 364 309 308.5
Reference price 2 165.00 138.00 191.00 192.00 157.00 109.00
Nbr of stocks (in thousands) 1,125 1,125 1,125 1,125 1,125 1,125
Announcement Date 12/17/20 12/20/21 12/19/23 12/19/23 12/19/24 12/18/25
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 134M
42.02x16.06x16.65x4.99% 61.17B
13.39x24.54x28.91x3.35% 17.67B
9.5x12.71x15.86x5.24% 17.22B
20.16x17.02x25.34x4.91% 15.04B
11.1x13.87x16.62x5.08% 12.6B
31.21x11.62x18.33x3.6% 10.89B
8.11x22.77x30.83x2.75% 10.81B
15.84x12.31x19.26x6.1% 9.64B
24.7x7.32x12x5.66% 8.88B
Average 19.56x 15.36x 20.42x 4.63% 16.41B
Weighted average by Cap. 25.70x 16.00x 19.63x 4.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA