Company Valuation: Ecomiam

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 55.19 16.73 12.33 13.5 11.22 12.4 - -
Change - -69.69% -26.3% 9.47% -16.89% 10.57% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 12.06 14.4 14.7 14.1
Change - -72.57% -2.66% -8.9% 3.89% 19.4% 2.08% -4.08%
P/E - -8x -2.33x -4.32x -3.23x -9.5x -76x 15.2x
PBR 4.41x - 2.46x - 3.44x 11.4x 11.4x 7.6x
PEG - - -0x 0.1x -0.3x 0.2x 0.9x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.33x 0.32x 0.25x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.31x 0.38x 0.37x 0.29x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.71x -13.1x 36.8x 6.41x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.97x -8x -49x 9.4x
EV / FCF - -5.1x -3.67x -3.02x -4.11x -13.1x -49x 23.5x
FCF Yield - -19.6% -27.3% -33.1% -24.3% -7.64% -2.04% 4.25%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.62 -1.57 -0.59 -0.65 -0.24 -0.03 0.15
Distribution rate - - - - - - - -
Net sales 1 36.24 38.64 41.44 40.37 39.05 37.5 39.3 49.2
EBITDA 1 1.3 -1.579 -2.224 -1.644 -2.114 -1.1 0.4 2.2
EBIT 1 0.902 -2.511 -3.648 -3.121 -3.037 -1.8 -0.3 1.5
Net income 1 36.13 -2.083 -5.31 -3.186 -3.566 -1.8 -0.2 1.1
Net Debt 1 -7.45 -3.636 0.4154 -1.885 0.8456 2 2.3 1.7
Reference price 2 16.320 4.960 3.660 2.550 2.100 2.280 2.280 2.280
Nbr of stocks (in thousands) 3,382 3,373 3,369 5,293 5,341 5,440 - -
Announcement Date 1/19/22 1/18/23 1/31/24 2/9/25 1/29/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.5x0.38x-13.09x - 14.48M
19.75x0.86x5.84x6.39% 37.38B
39.24x1.6x20.06x0.31% 30.93B
16.85x0.59x6.8x2.95% 27.1B
71.59x3.17x41.51x-.--% 26.63B
28.08x0.88x9.48x3.37% 21.89B
11.63x0.24x4.34x6.56% 13.11B
16.28x0.39x5.6x3.78% 12.87B
7.66x1.7x5.75x2.84% 11.4B
18.95x0.92x9.12x4.29% 10.14B
Average 22.05x 1.07x 9.54x 3.39% 19.15B
Weighted average by Cap. 29.09x 1.24x 13.70x 3.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA