Company Valuation: CIA

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 10.11 11.08 8.011 6.184 5.685 3.876
Change - 9.59% -27.67% -22.81% -8.06% -31.82%
Enterprise Value (EV) 1 16.06 16.86 10.82 9.143 8.754 7.588
Change - 5.02% -35.86% -15.47% -4.25% -13.32%
P/E -11x -4x -4.34x -3.35x -6.16x -2.1x
PBR 0.89x 0.91x 0.44x 0.37x 0.36x 0.28x
PEG - -0x 0.1x - 0.1x -0x
Capitalization / Revenue 3.59x 3.97x 4.11x 19x 15x 13.6x
EV / Revenue 5.71x 6.04x 5.55x 28x 23.2x 26.6x
EV / EBITDA -78x -10.6x -7.11x -6.65x -36.3x -19.4x
EV / EBIT -18x -8.19x -6.19x -6.59x -35.4x -18.9x
EV / FCF 22.2x -491x 5.96x -2.71x 7.42x 7.73x
FCF Yield 4.51% -0.2% 16.8% -36.9% 13.5% 12.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.01 -0.03 -0.02 -0.02 -0.01 -0.02
Distribution rate - - - - - -
Net sales 1 2.812 2.792 1.949 0.326 0.378 0.285
EBITDA 1 -0.206 -1.593 -1.521 -1.375 -0.241 -0.392
EBIT 1 -0.892 -2.058 -1.747 -1.388 -0.247 -0.402
Net income 1 -0.975 -2.872 -2.141 -1.534 -0.849 -1.677
Net Debt 1 5.952 5.789 2.805 2.959 3.069 3.712
Reference price 2 0.1095 0.1200 0.0868 0.0670 0.0616 0.0420
Nbr of stocks (in thousands) 92,295 92,295 92,295 92,295 92,295 92,295
Announcement Date 4/6/19 5/15/20 5/12/21 4/8/22 4/7/23 6/6/24
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.8M
22.81x0.92x11.14x-.--% 39.54B
18.55x0.83x6.92x2.47% 19.07B
13.49x0.55x9.01x-.--% 14.92B
16.81x3.44x11.23x5.92% 11B
20.61x8.53x16.89x4.66% 10.14B
53.71x2.05x8.08x-.--% 6.36B
33.74x1.22x11.92x0.94% 5.58B
34.56x1.08x8.25x0.34% 4.7B
29.11x11.48x - 1.99% 4.02B
Average 27.04x 3.34x 10.43x 1.81% 11.53B
Weighted average by Cap. 23.07x 2.22x 10.40x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA