Company Valuation: Comptoir Group PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.005 6.9 6.44 9.2 3.987 7.513
Change - 129.59% -6.67% 42.86% -56.67% 88.46%
Enterprise Value (EV) 1 20.78 20.21 16.79 21.09 20.29 23.05
Change - -2.7% -16.95% 25.61% -3.78% 13.6%
P/E -0.37x 4.2x 10.9x -5.75x -2.05x -5.47x
PBR 1.21x 1.66x 1.35x 2.89x 2.6x 42.7x
PEG - -0x -0.2x 0x -0.1x 0.2x
Capitalization / Revenue 0.24x 0.33x 0.21x 0.29x 0.12x 0.23x
EV / Revenue 1.66x 0.98x 0.54x 0.67x 0.59x 0.7x
EV / EBITDA -1.83x 38.2x 5.87x 52.2x 42.9x -197x
EV / EBIT -1.63x -24x 9.47x -29.3x -24.4x -17x
EV / FCF -10.3x 9.2x 5.96x 54.6x 27.7x 30.4x
FCF Yield -9.71% 10.9% 16.8% 1.83% 3.61% 3.29%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.066 0.0134 0.004795 -0.013 -0.0158 -0.0112
Distribution rate - - - - - -
Net sales 1 12.49 20.71 31.05 31.48 34.62 33
EBITDA 1 -11.34 0.5286 2.86 0.4041 0.473 -0.117
EBIT 1 -12.71 -0.844 1.773 -0.7201 -0.831 -1.356
Net income 1 -8.102 1.643 0.5883 -1.599 -1.943 -1.373
Net Debt 1 17.77 13.31 10.35 11.89 16.3 15.54
Reference price 2 0.0245 0.0562 0.0525 0.0750 0.0325 0.0612
Nbr of stocks (in thousands) 122,667 122,667 122,667 122,667 122,667 122,667
Announcement Date 6/17/21 5/30/22 5/10/23 5/21/24 5/20/25 4/21/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.42M
51.64x3.46x23.17x2.42% 119B
24.72x1.24x12.24x2.24% 55.62B
19.39x1.92x11.76x2.93% 23.4B
11.94x1.69x7.56x3.19% 11.09B
138.46x5.76x45.01x-.--% 8.95B
29.84x0.45x8.46x3.18% 8.82B
25.78x1.01x9.46x0.98% 7.99B
11.76x1.03x5.83x7.49% 7.95B
13.58x2.43x9.69x3.46% 6.58B
Average 36.34x 2.11x 14.80x 2.88% 24.92B
Weighted average by Cap. 40.08x 2.54x 17.88x 2.54%

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. COM Stock
  4. Valuation Comptoir Group PLC