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 12.02 - -
Change - -69.69% -26.3% 9.47% -16.89% 7.14% - -
Enterprise Value (EV) 1 47.74 13.09 12.75 11.61 11.22 14.02 14.32 13.72
Change - -72.57% -2.66% -8.9% -3.4% 24.97% 2.14% -4.19%
P/E Ratio - -8x -2.33x -4.32x -3.23x -9.38x -75x 15x
PBR 4.41x - 2.46x - - 11.3x 11.3x 7.5x
PEG - - -0x 0.1x -0.3x 0.1x 0.9x -0x
Capitalization / Revenue 1.52x 0.43x 0.3x 0.33x 0.29x 0.32x 0.31x 0.24x
EV / Revenue 1.32x 0.34x 0.31x 0.29x 0.29x 0.37x 0.36x 0.28x
EV / EBITDA 36.7x -8.29x -5.73x -7.06x -5.31x -12.7x 35.8x 6.24x
EV / EBIT 52.9x -5.21x -3.49x -3.72x -3.69x -7.79x -47.7x 9.15x
EV / FCF - -5.1x -3.67x -3.02x - -12.7x -47.7x 22.9x
FCF Yield - -19.6% -27.3% -33.1% - -7.85% -2.1% 4.37%
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 - 2 2.3 1.7
Reference price 2 16.320 4.960 3.660 2.550 2.100 2.250 2.250 2.250
Nbr of stocks (in thousands) 3,382 3,373 3,369 5,293 5,341 5,341 - -
Announcement Date 1/19/22 1/18/23 1/31/24 2/9/25 1/29/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.38x0.37x-12.74x - 13.91M
22.22x0.93x6.27x5.81% 39.47B
49.43x2.03x24.38x0.25% 33.08B
16.99x0.64x7.28x2.98% 28.08B
85.49x3.79x50.22x-.--% 27.4B
28.63x0.91x9.8x3.21% 22.67B
9.71x0.25x4.4x6.23% 13.68B
15.57x0.39x5.62x3.84% 12.92B
7.65x1.59x5.51x2.32% 11.73B
18.56x0.92x9.1x4.49% 9.81B
Average 24.49x 1.18x 10.98x 3.24% 19.89B
Weighted average by Cap. 33.12x 1.42x 15.81x 3.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!