Company Valuation: ecotel communication ag

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 135.5 108.1 60.55 47.12 41.55 23.38 - -
Change - -20.21% -43.99% -22.18% -11.82% -43.72% - -
Enterprise Value (EV) 1 122.8 41.18 56.85 45.82 40.45 17.58 16.98 16.98
Change - -66.48% 38.05% -19.4% -11.72% -56.53% -3.41% 0%
P/E 28.4x 1.6x 8.14x 23.5x - 10.6x 10.3x 8.27x
PBR 5.59x 1.31x 2.55x 1.95x 1.79x 0.92x 0.87x 0.82x
PEG - 0x -0.1x -0.3x - - 3.24x 0.3x
Capitalization / Revenue 1.41x 1.16x 0.57x 0.41x 0.33x 0.19x 0.18x 0.17x
EV / Revenue 1.28x 0.44x 0.53x 0.4x 0.33x 0.14x 0.13x 0.12x
EV / EBITDA 6.79x 0.53x 4.58x 6.19x 4.54x 2.09x 1.79x 1.63x
EV / EBIT 11.6x 2.3x 7.42x 15.6x 259x 4.75x 4.25x 3.54x
EV / FCF 12x 1.79x 26x 80.5x 16.9x 3.74x 9.44x 10.6x
FCF Yield 8.34% 55.8% 3.84% 1.24% 5.93% 26.7% 10.6% 9.42%
Dividend per Share 2 2.25 0.82 0.47 0.47 0.22 0.3 0.4 0.4
Rate of return 5.83% 2.66% 2.72% 3.51% 1.86% 4.48% 5.97% 5.97%
EPS 2 1.36 19.24 2.12 0.57 - 0.63 0.65 0.81
Distribution rate 165% 4.26% 22.2% 82.5% - 47.6% 61.5% 49.4%
Net sales 1 95.9 93.33 106.3 115.5 124.2 122 128.5 139.1
EBITDA 1 18.1 77.1 12.4 7.4 8.9 8.4 9.5 10.4
EBIT 1 10.6 17.93 7.665 2.932 0.1563 3.7 4 4.8
Net income 1 4.8 67.54 7.428 2.009 0.0005 2.4 2.5 3.1
Net Debt 1 -12.64 -66.93 -3.702 -1.3 -1.1 -5.8 -6.4 -6.4
Reference price 2 38.600 30.800 17.250 13.400 11.800 6.700 6.700 6.700
Nbr of stocks (in thousands) 3,510 3,510 3,510 3,516 3,521 3,543 - -
Announcement Date 3/10/22 3/9/23 3/14/24 3/12/25 3/18/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.63x0.15x2.14x4.48% 26.74M
10.17x2.47x6.53x6.14% 191B
12.71x2.12x5.48x4.27% 143B
13.28x1.85x8.04x3.15% 87.61B
11.83x0.9x3.37x6.46% 80.68B
11.86x1.83x4.6x2.74% 67.22B
14.85x2.67x8.33x5.16% 56.93B
22.84x5.27x19.21x4.77% 54.32B
14.59x2.69x5.98x4.47% 50.34B
10.53x1.7x5.26x5.6% 42.1B
Average 13.33x 2.16x 6.89x 4.72% 77.3B
Weighted average by Cap. 12.85x 2.30x 6.93x 4.88%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ecotel communication ag

Historical PBR trend

Valuation ratios - PBR - ecotel communication ag

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ecotel communication ag

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ecotel communication ag


Year-on-year evolution of the Yield

Valuation ratios - Yield - ecotel communication ag
  1. Stock Market
  2. Stocks
  3. E4C Stock
  4. Valuation ecotel communication ag