Company Valuation: Cementos Molins, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,160 1,109 1,242 1,622 1,990 2,243 - -
Change - -4.39% 12% 30.62% 22.65% 12.75% - -
Enterprise Value (EV) 1 1,361 1,316 1,336 1,639 2,037 2,085 2,022 1,950
Change - -3.29% 1.49% 22.65% 24.3% 2.37% -3% -3.58%
P/E 11.1x 9.89x 8.2x 9.21x 11.2x 12.7x 12.3x 12x
PBR 1.26x 1.08x 1.17x 1.35x - 1.58x 1.47x 1.36x
PEG - 1.36x 0.2x 0.6x 15.57x -39.96x 4.44x 4.63x
Capitalization / Revenue 1.46x 1.03x 0.92x 1.19x 1.46x 1.6x 1.57x 1.53x
EV / Revenue 1.72x 1.23x 0.99x 1.2x 1.49x 1.49x 1.41x 1.33x
EV / EBITDA 5.63x 4.76x 3.97x 4.6x 5.72x 5.85x 5.53x 5.21x
EV / EBIT 11.5x 11.1x 12x 6.29x 7.73x 7.6x 7.22x 6.84x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.42 - 0.92 1.11 1.11 1.116 1.147 1.177
Rate of return 2.3% - 4.69% 4.34% 3.54% 3.15% 3.24% 3.33%
EPS 2 1.65 1.77 2.39 2.78 2.8 2.791 2.868 2.943
Distribution rate 25.5% - 38.5% 39.9% 39.6% 40% 40% 40%
Net sales 1 793.3 1,072 1,349 1,365 1,368 1,398 1,433 1,467
EBITDA 1 241.6 276.4 336.9 356.2 356.3 356.2 365.5 374.5
EBIT 1 118.8 118.7 111.4 260.6 263.4 274.3 280 285.1
Net income - - - - - - - -
Net Debt 1 201.5 207.5 94.04 16.3 47 -158.3 -220.9 -293.3
Reference price 2 18.30 17.50 19.60 25.60 31.40 35.40 35.40 35.40
Nbr of stocks (in thousands) 63,372 63,363 63,363 63,369 63,367 63,370 - -
Announcement Date 2/24/22 2/27/23 3/1/24 2/26/25 2/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.68x1.49x5.85x3.15% 2.5B
15.33x1.79x8.77x1.81% 57.57B
18.82x2.55x10.04x2.76% 45.41B
34.51x6.12x18.59x0.68% 36.22B
34.17x3.37x17.96x1.14% 34.3B
30.53x4.67x15.89x0.79% 34.34B
11.63x1.4x6.53x2.64% 28.75B
16.3x2.04x8.26x1.34% 21.82B
66.89x4.15x64.28x0.34% 20.65B
15.28x4.93x9.95x2.6% 18.66B
Average 25.62x 3.25x 16.61x 1.73% 30.02B
Weighted average by Cap. 25.30x 3.27x 15.63x 1.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cementos Molins, S.A.

Historical PBR trend

Valuation ratios - PBR - Cementos Molins, S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cementos Molins, S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cementos Molins, S.A.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Cementos Molins, S.A.
  1. Stock Market
  2. Stocks
  3. CMO Stock
  4. Valuation Cementos Molins, S.A.