Company Valuation: Crossject

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 78.44 99.04 189 104.5 115.5 71.32 - -
Change - 26.25% 90.83% -44.71% 10.53% -38.25% - -
Enterprise Value (EV) 1 88.99 105.4 205.6 118.5 115.5 53.42 24.32 -11.08
Change - 18.43% 95.08% -42.35% -2.56% -53.75% -54.47% -145.55%
P/E -6.95x -11x -21.6x -7.93x -11.5x 3.2x 2.52x 1.82x
PBR -13.4x 44.6x -35.7x -49.2x - 2.38x 1.28x 0.82x
PEG - 0.4x 0.9x -0.4x 0.4x -0x 0.1x 0x
Capitalization / Revenue 86x 104x 14.7x 7.88x 7.76x 1.17x 1.09x 0.91x
EV / Revenue 97.6x 110x 16x 8.94x 7.76x 0.88x 0.37x -0.14x
EV / EBITDA -12.1x -15.2x -33.6x -14.6x - 1.31x 0.52x -0.19x
EV / EBIT -7.53x -7.93x -16.7x -9.14x -9.95x 1.41x 0.56x -0.21x
EV / FCF - - -16.3x -10.3x -10.6x 2.25x 0.75x -0.28x
FCF Yield - - -6.13% -9.69% -9.39% 44.4% 134% -352%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.41 -0.3 -0.23 -0.28 -0.19 0.41 0.52 0.72
Distribution rate - - - - - - - -
Net sales 1 0.912 0.954 12.83 13.26 14.88 60.8 65.2 78.3
EBITDA 1 -7.333 -6.93 -6.115 -8.115 - 40.8 46.7 57
EBIT 1 -11.82 -13.29 -12.3 -12.96 -11.61 37.8 43.5 53
Net income 1 - - -8.467 -12.8 -10.37 28.3 35.6 48.1
Net Debt 1 10.55 6.356 16.62 14.03 - -17.9 -47 -82.4
Reference price 2 2.850 3.295 4.970 2.220 2.190 1.310 1.310 1.310
Nbr of stocks (in thousands) 27,523 30,057 38,026 47,070 52,740 54,444 - -
Announcement Date 3/24/22 3/20/23 4/2/24 3/27/25 3/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.63x3.84x14.83x2.64% 169B
18.25x3.37x12.04x3.26% 110B
21.42x4.21x14.72x1.31% 106B
25.26x2.48x10.04x2.86% 73.87B
16.92x0.2x12.42x0.77% 58.98B
29.48x7.29x18.84x1.36% 51.28B
34.07x3.32x11.38x2.22% 48.16B
35.11x8.73x24.55x-.--% 40.84B
34.3x6.01x18.87x-.--% 32.21B
Average 26.94x 4.38x 15.30x 1.6% 76.69B
Weighted average by Cap. 25.35x 3.98x 14.47x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA