Company Valuation: E4U

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 234.4 284.6 303.7 430.5 432.9 712.7
Change - 21.43% 6.72% 41.73% 0.56% 64.64%
Enterprise Value (EV) 1 253.8 254.3 218.1 389.3 405.4 614
Change - 0.2% -14.22% 78.46% 4.14% 51.47%
P/E 5.83x 6.52x 6.15x 9.58x 8.49x 13.4x
PBR 1.09x 1.16x 1.09x 1.49x 1.6x 3.2x
PEG - 0.76x 0.5x -1.07x 0.6x 2.96x
Capitalization / Revenue 2.8x 3.31x 3.35x 4.65x 4.96x 7.93x
EV / Revenue 3.03x 2.95x 2.41x 4.21x 4.64x 6.83x
EV / EBITDA 3.38x 3.3x 2.83x 5.03x 5.57x 8.24x
EV / EBIT 4.63x 4.47x 3.83x 6.7x 7.33x 10.5x
EV / FCF 5.15x 5.13x 4.1x -14.3x 10.5x 3.91x
FCF Yield 19.4% 19.5% 24.4% -7% 9.54% 25.6%
Dividend per Share 2 5.6 7.2 14.25 29.2 42 -
Rate of return 5.71% 6.05% 11.2% 16.2% 23.2% -
EPS 2 16.8 18.25 20.64 18.78 21.33 22.29
Distribution rate 33.3% 39.4% 69% 155% 197% -
Net sales 1 83.65 86.1 90.56 92.49 87.35 89.9
EBITDA 1 75.12 77.09 77 77.32 72.76 74.54
EBIT 1 54.77 56.93 56.99 58.07 55.27 58.46
Net income 1 40.19 43.66 49.36 44.92 51 53.31
Net Debt 1 19.39 -30.32 -85.62 -41.24 -27.52 -98.69
Reference price 2 98.00 119.00 127.00 180.00 181.00 298.00
Nbr of stocks (in thousands) 2,392 2,392 2,392 2,392 2,392 2,392
Announcement Date 5/14/21 4/30/22 3/10/23 4/28/25 4/28/25 4/29/26
1CZK in Million2CZK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 37.21M
29.32x11.56x19.22x1.76% 39.03B
15.92x8.36x13.42x6.77% 21.6B
18.29x8.29x13.51x3.61% 16.9B
23.36x4.6x8x3.23% 3.63B
8.16x0.96x5.18x4.6% 1.34B
14.61x13.22x13.61x4.86% 955M
8.57x7.79x8.36x6.28% 795M
Average 16.89x 7.82x 11.62x 4.44% 10.54B
Weighted average by Cap. 22.72x 9.60x 15.72x 3.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA