Company Valuation: BYOTROL P

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 23.97 10.74 3.588 0.1939 0.1937
Change - -55.19% -66.6% -94.59% -
Enterprise Value (EV) 1 22.4 9.632 3.875 0.8449 0.7007
Change - -57% -59.77% -78.19% -
P/E 27.1x -7.96x -2.12x -0.06x -0.43x
PBR 2.94x 1.51x 0.64x 0.07x 0.19x
PEG - 0x -0.1x -0x -
Capitalization / Revenue 2.14x 1.7x 0.78x 0.05x 0.04x
EV / Revenue 2x 1.52x 0.84x 0.21x 0.16x
EV / EBITDA 16.9x -27.6x -3.14x -0.61x -7.79x
EV / EBIT 22.1x -14x -2.42x -0.5x -1.27x
EV / FCF 101x 30.1x -4x -9.91x 7.12x
FCF Yield 0.99% 3.32% -25% -10.1% 14%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.001984 -0.002973 -0.003727 -0.00675 -0.001
Distribution rate - - - - -
Net sales 1 11.21 6.327 4.592 3.97 4.325
EBITDA 1 1.327 -0.349 -1.235 -1.383 -0.09
EBIT 1 1.015 -0.687 -1.599 -1.686 -0.551
Net income 1 0.881 -1.347 -1.692 -3.064 -0.746
Net Debt 1 -1.568 -1.108 0.287 0.651 0.507
Reference price 2 0.053674 0.023662 0.007904 0.000427 0.000427
Nbr of stocks (in thousands) 446,530 453,890 453,890 453,890 453,890
Announcement Date 8/18/21 10/15/22 8/8/23 8/16/24 8/14/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 247K
21.51x4.11x15.02x3% 340B
18.22x2.71x11.94x3.55% 133B
23.79x3.57x15.01x2.43% 69.73B
40.21x6.46x28.01x2.33% 47.31B
18.76x2.65x11.04x4.74% 34.21B
31.51x2.5x13.86x1.71% 33.8B
22.47x1.64x10.48x2.25% 20.05B
19.59x1.24x8.12x1.34% 18.58B
15.17x1.46x8.25x3.51% 17.98B
Average 23.47x 2.93x 13.53x 2.76% 71.48B
Weighted average by Cap. 22.51x 3.59x 14.59x 2.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!