Company Valuation: Entech

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2025 2026 2027 2028
Market Cap 1 101.4 133.2 116.7 159.2 - -
Change - 31.25% - 36.45% - -
Enterprise Value (EV) 1 101.4 125.7 113.4 183.4 221.7 180.9
Change - 23.88% - 61.77% 20.88% -18.4%
P/E - -481x 164x 26.8x 14.1x 6.57x
PBR - 4.87x 4.17x 4.71x 3.87x -
PEG - - - 0x 0.2x 0x
Capitalization / Revenue - 5.8x 1.54x 1.22x 0.86x 0.65x
EV / Revenue - 5.47x 1.49x 1.41x 1.19x 0.74x
EV / EBITDA - -2,161x 20.7x 15.8x 10.4x 5.39x
EV / EBIT - -266x 45.8x 20.7x 13.6x 6.13x
EV / FCF - -15.7x 8.71x -6.84x -5.78x -30.2x
FCF Yield - -6.38% 11.5% -14.6% -17.3% -3.32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.0197 0.0484 0.405 0.77 1.65
Distribution rate - - - - - -
Net sales 1 - 22.97 75.94 130.4 186 243.6
EBITDA 1 - -0.0582 5.484 11.6 21.25 33.6
EBIT 1 - -0.4717 2.477 8.85 16.3 29.5
Net income 1 -0.3352 -0.2776 0.712 5.95 11.25 24.1
Net Debt 1 - -7.479 -3.306 24.2 62.5 21.7
Reference price 2 7.00 9.47 7.95 10.84 10.84 10.84
Nbr of stocks (in thousands) 14,493 14,060 14,680 14,690 - -
Announcement Date 9/14/21 8/8/22 3/24/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.77x1.41x15.81x - 182M
18.12x2.49x10.97x2.82% 264B
26.78x3.12x16.9x1.98% 250B
30.2x3.88x17.9x1.64% 180B
50.87x6.81x29.33x0.86% 169B
34.47x5.31x22.62x1.08% 155B
102.51x14.33x74.26x0.29% 118B
51.57x8.26x33.6x0.08% 115B
28.54x4.69x16.39x1.59% 77.88B
37.3x5.86x24.93x1.07% 55B
Average 40.71x 5.61x 26.27x 1.27% 138.46B
Weighted average by Cap. 38.43x 5.38x 24.64x 1.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA