Company Valuation: Comelf S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 39.33 40.46 37.09 164.1 101.1 93.05
Change - 2.86% -8.33% 342.42% -38.36% -8%
Enterprise Value (EV) 1 62.08 67.95 63.97 193.8 114.8 119
Change - 9.46% -5.85% 202.87% -40.73% 3.64%
P/E Ratio 14.6x 9.47x 9.17x 17.6x 11.3x 19.7x
PBR 0.54x 0.54x 0.47x 2.01x 1.25x 1.22x
PEG - 0.2x -1.74x 0x -3.12x -0.4x
Capitalization / Revenue 0.34x 0.29x 0.22x 0.9x 0.61x 0.58x
EV / Revenue 0.54x 0.49x 0.38x 1.06x 0.69x 0.74x
EV / EBITDA 8.28x 6.36x 5.23x 10x 6.1x 8.55x
EV / EBIT -1,423x 21.5x 14x 16.6x 10.9x 18.7x
EV / FCF 7.34x -49x 6.9x 27.4x 3.56x 49.1x
FCF Yield 13.6% -2.04% 14.5% 3.66% 28.1% 2.04%
Dividend per Share 2 0.0667 0.0667 0.1843 0.415 0.249 -
Rate of return 3.81% 3.71% 11.2% 5.68% 5.53% -
EPS 2 0.12 0.19 0.18 0.415 0.4 0.21
Distribution rate 55.6% 35.1% 102% 100% 62.3% -
Net sales 1 114.8 139.2 169.9 182.6 166.3 161
EBITDA 1 7.498 10.69 12.22 19.29 18.81 13.93
EBIT 1 -0.0436 3.161 4.572 11.69 10.58 6.361
Net income 1 2.703 4.286 4.142 9.328 8.99 4.788
Net Debt 1 22.74 27.49 26.89 29.67 13.69 25.96
Reference price 2 1.750 1.800 1.650 7.300 4.500 4.140
Nbr of stocks (in thousands) 22,476 22,476 22,476 22,476 22,476 22,476
Announcement Date 4/16/21 4/28/22 4/12/23 4/19/24 3/28/25 3/30/26
1RON in Million2RON
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.18M
37.72x5.99x27.6x0.68% 419B
16.59x1.38x9.28x2.99% 25.48B
12.25x1.14x8.76x3.05% 15.76B
11.32x1.4x10.03x5.89% 9.27B
12.74x0.91x9.6x1.74% 4.51B
11.48x0.58x5.01x2.99% 4.09B
12.97x - - - 3.37B
8.65x0.47x5.11x4.04% 2.46B
Average 15.46x 1.70x 10.77x 3.06% 53.82B
Weighted average by Cap. 34.50x 5.38x 25.19x 1.03%

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. CMF Stock
  4. Valuation Comelf S.A.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!