Company Valuation: CNB Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 23.1 27.06 24.21 21.79 21.79 26.23
Change - 17.14% -10.51% -10% -0% 20.34%
Enterprise Value (EV) 1 -34.43 -4.484 5.148 59.98 33.21 37.13
Change - 86.97% 214.8% 1,065.05% -44.63% 11.81%
P/E 8.22x 9.01x 6.53x 6.16x 6.79x 6.81x
PBR 0.75x 0.93x 9.11x 2.44x 2.11x 1.21x
PEG - 1.31x 0.3x -1.31x -0.73x 0.3x
Capitalization / Revenue 1.61x 1.73x 1.5x 1.34x 1.25x 1.37x
EV / Revenue -2.4x -0.29x 0.32x 3.69x 1.91x 1.95x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.9 0.8 0.8 - 0.8 0.9
Rate of return 4.72% 3.58% 4% - 4.44% 4.15%
EPS 2 2.32 2.48 3.064 2.92 2.65 3.18
Distribution rate 38.8% 32.3% 26.1% - 30.2% 28.3%
Net sales 1 14.34 15.67 16.17 16.26 17.38 19.08
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 2.812 3.004 3.71 3.537 3.214 3.85
Net Debt 1 -57.53 -31.54 -19.07 38.19 11.42 10.91
Reference price 2 19.08 22.35 20.00 18.00 18.00 21.66
Nbr of stocks (in thousands) 1,211 1,211 1,211 1,211 1,211 1,211
Announcement Date 3/8/21 3/18/22 5/16/23 4/10/25 4/10/25 4/2/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 35.41M
13.91x - - 1.79% 935B
13.18x - - 1.93% 431B
6.22x - - 4.98% 394B
12.65x - - 4.12% 355B
6.01x - - 5.07% 317B
17.75x - - 2.43% 285B
6.27x - - 5.01% 273B
11.48x - - 2.27% 254B
14.12x - - 2.81% 248B
Average 11.29x 3.38% 349.22B
Weighted average by Cap. 11.66x 3.12%

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. CNBZ Stock
  4. Valuation CNB Corporation